| Revenue | DKK 2M | -3% |
| EBITDA | DKK 224K | -29% |
| Net profit | DKK 164K | -23% |
| Total assets | DKK 1,6M | -23% |
| Equity | DKK 1,2M | +16% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 | 271 | 827 | 1.409 | 1.838 | 1.916 | 1.742 | 2.487 | 2.147 | 2.078 | 2.011 |
| Staff expenses | -0 | -16 | -981 | -1.238 | -1.437 | -1.708 | -1.380 | -2.125 | -2.092 | -1.764 | -1.787 |
| EBITDA | 3 | 254 | -154 | 171 | 401 | 208 | 362 | 361 | 55 | 314 | 224 |
| Depreciation & amort. | -0 | -44 | -107 | -134 | -95 | -79 | -94 | -71 | -42 | -41 | -20 |
| EBIT | 3 | 210 | -262 | 37 | 306 | 130 | 268 | 290 | 14 | 273 | 203 |
| Net financials | -1 | -1 | -5 | -10 | -1 | 3 | -11 | -12 | -4 | -1 | -3 |
| Profit before tax | 2 | 210 | -266 | 27 | 305 | 133 | 257 | 278 | 9 | 272 | 200 |
| Tax | 1 | 46 | -58 | 8 | 67 | 28 | 57 | 61 | 2 | 60 | 36 |
| Net profit | 1 | 164 | -209 | 19 | 238 | 105 | 200 | 217 | 7 | 212 | 164 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 63 | 546 | 636 | 854 | 1.098 | 1.839 | 1.545 | 1.618 | 1.381 | 2.128 | 1.644 |
| Equity | 51 | 215 | 6 | 25 | 263 | 367 | 567 | 784 | 791 | 1.004 | 1.168 |
| Long-term debt | 0 | 0 | 0 | 37 | 88 | 169 | 78 | 76 | 11 | 69 | 0 |
| Short-term debt | 12 | 279 | 551 | 743 | 718 | 1.245 | 863 | 736 | 565 | 1.051 | 436 |
| Total debt | 12 | 279 | 551 | 780 | 806 | 1.414 | 941 | 812 | 577 | 1.120 | 436 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2014 | — | — |
MV Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ITEM Holding ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Fuglsang Larsen | Management | 0 companies |
| Merete Vangsted Rathleff | Management | 0 companies |