| Revenue | DKK 3,5M | -1% |
| EBITDA | DKK 447K | -41% |
| Net profit | DKK 254K | -36% |
| Total assets | DKK 4,5M | +7% |
| Equity | DKK 3,1M | +9% |
| Employees | 8 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1.105 | 2.030 | 2.334 | 2.601 | 2.462 | 2.732 | 3.375 | 3.623 | 3.563 | 3.542 |
| Staff expenses | -557 | -846 | -1.379 | -1.958 | -2.142 | -1.984 | -2.100 | -2.775 | -2.927 | -2.805 | -3.095 |
| EBITDA | -0 | 259 | 652 | 376 | 459 | 478 | 633 | 600 | 696 | 752 | 447 |
| Depreciation & amort. | -8 | 8 | -8 | -0 | -19 | -29 | -104 | -221 | -262 | -245 | -253 |
| EBIT | -8 | 250 | 643 | 376 | 440 | 449 | 529 | 379 | 435 | 506 | 193 |
| Net financials | -53 | 0 | -2 | -102 | 4 | 201 | -28 | -282 | 77 | 18 | 118 |
| Profit before tax | -61 | 250 | 641 | 274 | 444 | 650 | 501 | 97 | 512 | 525 | 312 |
| Tax | -13 | 58 | 144 | 62 | 99 | 112 | 120 | 72 | 111 | 125 | 58 |
| Net profit | -48 | 192 | 498 | 212 | 345 | 538 | 381 | 24 | 401 | 400 | 254 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 169 | 618 | 1.469 | 1.930 | 2.741 | 3.755 | 5.393 | 3.672 | 4.499 | 4.169 | 4.469 |
| Equity | 2 | 195 | 692 | 861 | 1.154 | 1.639 | 2.020 | 2.044 | 2.445 | 2.845 | 3.099 |
| Long-term debt | 0 | 0 | 0 | 0 | 19 | 126 | 761 | 130 | 135 | 139 | 179 |
| Short-term debt | 180 | 411 | 753 | 1.041 | 1.519 | 1.961 | 2.574 | 1.497 | 1.919 | 1.162 | 1.145 |
| Total debt | 180 | 411 | 753 | 1.041 | 1.538 | 2.087 | 3.334 | 1.627 | 2.054 | 1.301 | 1.324 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
US Management | Management | 2014 | — | — |
LL Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JEBA Group ApS | Company | 100.0% | 100.0% | 2023 |
SCHROLL HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Schroll Johansen | Management | 0 companies |
| Lasse Larsen Brander | Management | 0 companies |