| Revenue | DKK 12,8M | +20% |
| EBITDA | DKK 2,4M | +224% |
| Net profit | DKK 809K | +1020% |
| Total assets | DKK 19,4M | +12% |
| Equity | DKK 9,6M | +9% |
| Employees | 28 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | 791 | 179 | 1.782 | 1.671 | 3.367 | 6.930 | 10.029 | 14.722 | 10.694 | 12.839 |
| Staff expenses | -0 | -86 | -959 | -1.197 | -1.428 | -2.427 | -3.807 | -6.495 | -8.716 | -9.956 | -10.439 |
| EBITDA | -12 | 705 | -779 | 585 | 243 | 940 | 3.084 | 3.534 | 5.978 | 738 | 2.393 |
| Depreciation & amort. | -0 | -240 | -360 | -413 | -228 | -229 | -407 | -542 | -706 | -1.082 | -988 |
| EBIT | -12 | 465 | -1.140 | 172 | 15 | 711 | 2.677 | 2.992 | 5.271 | -343 | 1.405 |
| Net financials | -1 | -15 | -0 | -16 | -14 | -26 | -50 | -143 | -456 | 62 | -362 |
| Profit before tax | -13 | 450 | -1.140 | 155 | 1 | 685 | 2.627 | 2.849 | 4.816 | -281 | 1.043 |
| Tax | -3 | 102 | -44 | -0 | -0 | -97 | 605 | 660 | 1.004 | -193 | 234 |
| Net profit | -10 | 348 | -1.096 | 155 | 1 | 782 | 2.022 | 2.188 | 3.812 | -88 | 809 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 799 | 1.316 | 1.757 | 3.005 | 3.078 | 4.755 | 9.074 | 12.996 | 18.108 | 17.353 | 19.427 |
| Equity | 40 | 388 | 453 | 608 | 1.109 | 1.891 | 3.914 | 6.102 | 9.914 | 8.821 | 9.631 |
| Long-term debt | 0 | 0 | 0 | 0 | 24 | 0 | 104 | 91 | 68 | 28 | 435 |
| Short-term debt | 759 | 884 | 1.304 | 2.397 | 1.944 | 2.864 | 4.857 | 6.623 | 7.810 | 8.369 | 8.988 |
| Total debt | 759 | 884 | 1.304 | 2.397 | 1.969 | 2.864 | 4.961 | 6.714 | 7.878 | 8.397 | 9.423 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BD Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLOORIT ApS | Company | 66.7% | 66.7% | 2014 |
Monki & I ApS | Company | 10.0% | 10.0% | 2020 |
Kailani Holding ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Damgaard Würtz | Management | 0 companies |