| Revenue | DKK 4,3M | +128% |
| EBITDA | DKK 1,3M | +234% |
| Net profit | DKK 918K | +215% |
| Total assets | DKK 3,9M | -43% |
| Equity | DKK 1,8M | +7% |
| Employees | 5 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.826 | 3.666 | 3.896 | 4.254 | 4.019 | 5.857 | 6.909 | 3.587 | 825 | 1.902 | 4.337 |
| Staff expenses | -1.305 | -2.642 | -2.753 | -2.899 | -2.718 | -3.295 | -5.176 | -3.633 | -2.015 | -2.857 | -3.057 |
| EBITDA | 522 | 1.024 | 1.143 | 1.356 | 1.301 | 2.562 | 1.733 | -46 | -1.190 | -955 | 1.280 |
| Depreciation & amort. | -0 | -21 | -110 | -138 | -123 | -177 | -203 | -163 | -100 | -2 | -91 |
| EBIT | 522 | 1.003 | 1.033 | 1.218 | 1.178 | 2.385 | 1.530 | -209 | -1.290 | -957 | 1.189 |
| Net financials | -0 | -144 | -7 | -75 | -28 | -13 | 79 | 54 | -28 | -70 | -8 |
| Profit before tax | 522 | 859 | 1.026 | 1.143 | 1.206 | 2.372 | 1.609 | -155 | -1.318 | -1.027 | 1.180 |
| Tax | 130 | 200 | 227 | 256 | 276 | 526 | 361 | -9 | -295 | -230 | 263 |
| Net profit | 392 | 659 | 799 | 887 | 929 | 1.846 | 1.248 | -146 | -1.023 | -797 | 918 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.083 | 1.935 | 2.760 | 3.731 | 5.746 | 8.747 | 9.234 | 7.588 | 4.754 | 6.777 | 3.866 |
| Equity | 442 | 1.101 | 1.599 | 2.087 | 3.016 | 4.862 | 6.110 | 3.464 | 2.441 | 1.644 | 1.761 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 641 | 814 | 1.140 | 1.644 | 2.729 | 3.882 | 3.124 | 4.124 | 2.312 | 5.133 | 2.104 |
| Total debt | 641 | 814 | 1.140 | 1.644 | 2.729 | 3.882 | 3.124 | 4.124 | 2.312 | 5.133 | 2.104 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE Management | Management | 2016 | — | — |
PA Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD | Board of Directors | 2016 | — | — |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LEON INVEST ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Abdula Elmazi | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jan Dahl | Board of Directors | 0 companies |
| Morten Bech | Chairman | 0 companies |