| Revenue | DKK 7,8M | +23% |
| EBITDA | DKK 422K | +164% |
| Net profit | DKK 138K | +116% |
| Total assets | DKK 5,4M | -28% |
| Equity | DKK 3,8M | +4% |
| Employees | 13 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 792 | 725 | 1.179 | 1.762 | 2.656 | 3.445 | 4.512 | 7.690 | 7.210 | 6.299 | 7.766 |
| Staff expenses | -685 | -661 | -1.098 | -1.378 | -2.281 | -2.715 | -3.540 | -4.848 | -6.426 | -6.956 | -7.343 |
| EBITDA | 107 | 65 | 80 | 385 | 376 | 730 | 972 | 2.841 | 784 | -657 | 422 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -55 | -110 | -110 |
| EBIT | 107 | 65 | 80 | 385 | 376 | 730 | 972 | 2.841 | 729 | -767 | 313 |
| Net financials | -2 | -6 | -36 | -32 | 76 | 16 | 59 | 45 | 26 | -107 | -178 |
| Profit before tax | 106 | 59 | 45 | 353 | 451 | 746 | 1.030 | 2.886 | 755 | -874 | 135 |
| Tax | 33 | 14 | 14 | 79 | 102 | 167 | 228 | 644 | 178 | -14 | -3 |
| Net profit | 73 | 44 | 31 | 274 | 350 | 579 | 803 | 2.242 | 577 | -860 | 138 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 464 | 460 | 542 | 1.757 | 2.266 | 3.113 | 5.140 | 6.648 | 6.574 | 7.514 | 5.388 |
| Equity | 153 | 197 | 228 | 502 | 852 | 1.431 | 2.234 | 4.476 | 4.553 | 3.693 | 3.831 |
| Long-term debt | 28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 283 | 263 | 314 | 1.255 | 1.414 | 1.682 | 2.907 | 2.172 | 2.021 | 3.821 | 1.556 |
| Total debt | 311 | 263 | 314 | 1.255 | 1.414 | 1.682 | 2.907 | 2.172 | 2.021 | 3.821 | 1.556 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RP Management | Management | 2014 | — | — |
SM Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MANICUS INVEST ApS | Company | 50.0% | 50.0% | 2014 |
DOMSTEN 2000 ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Rune Petter Domsten | Management | 0 companies |
| Søren Manicus | Management | 0 companies |