| Revenue | DKK 3,5M | +24% |
| EBITDA | DKK 340K | -25% |
| Net profit | DKK 126K | -42% |
| Total assets | DKK 1,9M | +9% |
| Equity | DKK 833K | +18% |
| Employees | 9 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.623 | 2.715 | 2.822 | 3.024 | 3.171 | 2.855 | 2.597 | 2.754 | 2.149 | 2.852 | 3.542 |
| Staff expenses | -2.191 | -2.557 | -2.398 | -2.435 | -2.692 | -2.467 | -2.806 | -2.708 | -2.004 | -2.356 | -3.202 |
| EBITDA | 432 | 158 | 424 | 589 | 479 | 389 | -210 | 46 | 105 | 453 | 340 |
| Depreciation & amort. | -192 | -149 | -138 | -96 | -98 | -62 | -61 | -30 | -46 | -146 | -162 |
| EBIT | 240 | 9 | 286 | 493 | 381 | 326 | -270 | 16 | 59 | 306 | 178 |
| Net financials | -56 | -24 | -27 | -16 | -12 | -17 | -13 | -15 | -12 | -26 | -17 |
| Profit before tax | 184 | -15 | 259 | 477 | 369 | 309 | -283 | 1 | 47 | 280 | 161 |
| Tax | 50 | -1 | 57 | 105 | 82 | 70 | -63 | 1 | 12 | 62 | 36 |
| Net profit | 133 | -14 | 202 | 372 | 287 | 239 | -221 | 0 | 35 | 218 | 126 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.369 | 1.213 | 1.344 | 1.661 | 1.870 | 2.156 | 1.632 | 1.244 | 1.441 | 1.733 | 1.881 |
| Equity | 183 | 68 | 270 | 536 | 715 | 674 | 454 | 454 | 489 | 708 | 833 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.186 | 1.145 | 1.074 | 1.125 | 1.156 | 1.481 | 1.178 | 790 | 952 | 1.025 | 1.023 |
| Total debt | 1.186 | 1.145 | 1.074 | 1.125 | 1.156 | 1.481 | 1.178 | 790 | 952 | 1.025 | 1.023 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2014 | — | — |
BG Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Belinda Glanz Holding ApS | Company | 50.0% | 50.0% | 2019 |
Tina Uhre Holding ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Tina Hoffmann Uhre | Management | 0 companies |
| Belinda Glanz Rendbæk | Management | 0 companies |