| Revenue | DKK 990K | -59% |
| EBITDA | DKK 274K | +151% |
| Net profit | DKK 275K | +151% |
| Total assets | DKK 589K | +33% |
| Equity | DKK 75K | +138% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.287 | 1.910 | 2.689 | 2.280 | 3.296 | 3.353 | 3.413 | 3.586 | 3.592 | 2.440 | 990 |
| Staff expenses | -1.695 | -1.790 | -2.132 | -2.428 | -3.114 | -2.483 | -2.360 | -3.037 | -3.672 | -2.372 | -459 |
| EBITDA | 157 | 120 | 557 | -148 | 182 | 870 | 1.053 | 549 | -989 | -538 | 274 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 157 | 120 | 557 | -148 | 182 | 870 | 1.053 | 549 | -989 | -538 | 274 |
| Net financials | 0 | -6 | -9 | -8 | -12 | -17 | -27 | -13 | -5 | -4 | 0 |
| Profit before tax | 157 | 114 | 548 | -96 | 171 | 853 | 1.026 | 536 | -994 | -541 | 275 |
| Tax | 38 | 26 | 123 | 30 | 42 | 191 | 226 | -0 | -0 | -0 | -0 |
| Net profit | 118 | 88 | 425 | -126 | 129 | 662 | 799 | 536 | -994 | -541 | 275 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 521 | 689 | 1.349 | 929 | 1.709 | 2.734 | 2.778 | 2.814 | 1.005 | 444 | 589 |
| Equity | 218 | 218 | 615 | 389 | 518 | 1.080 | 1.600 | 1.836 | 342 | -200 | 75 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 303 | 471 | 734 | 540 | 1.192 | 1.654 | 1.178 | 978 | 664 | 644 | 513 |
| Total debt | 303 | 471 | 734 | 540 | 1.192 | 1.654 | 1.178 | 978 | 664 | 644 | 513 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2014 | — | — |
BJ Management | Management | 2026 | — | — |
NL Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NICOLAJ LARSSON HOLDING ApS | Company | 50.0% | 50.0% | 2026 |
Bo JUHL ApS | Company | 50.0% | 50.0% | 2026 |
Lasse Steinmetz Holding ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Buhl Hendriksen | Management | 0 companies |
| Bo Juhl Nielsen | Management | 0 companies |
| Nicolaj Lyngbæk Larsson | Management | 0 companies |