| Revenue | DKK 7,1M | +4% |
| EBITDA | DKK 1,2M | +105% |
| Net profit | DKK 465K | +54% |
| Total assets | DKK 5M | +24% |
| Equity | DKK 766K | +154% |
| Employees | 11 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 405 | 822 | 1.282 | 1.586 | 2.263 | 2.772 | 2.764 | 4.167 | 6.826 | 7.119 |
| Staff expenses | -271 | -750 | -1.004 | -1.570 | -2.189 | -2.435 | -2.821 | -4.552 | -6.221 | -5.882 |
| EBITDA | 133 | 73 | 278 | 16 | 74 | 337 | -58 | -385 | 605 | 1.237 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -2 | -11 | -11 | -10 | -500 |
| EBIT | 133 | 73 | 278 | 16 | 74 | 335 | -69 | -397 | 595 | 737 |
| Net financials | -3 | -3 | -1 | -0 | -5 | -12 | -20 | -12 | -169 | -100 |
| Profit before tax | 130 | 70 | 277 | 15 | 69 | 323 | -89 | -409 | 426 | 637 |
| Tax | 32 | 15 | 61 | 4 | 18 | 71 | -17 | -86 | 124 | 172 |
| Net profit | 99 | 54 | 216 | 12 | 52 | 252 | -72 | -323 | 302 | 465 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 233 | 350 | 674 | 601 | 937 | 2.286 | 2.171 | 1.808 | 4.020 | 4.994 |
| Equity | 149 | 203 | 419 | 311 | 362 | 544 | 322 | -1 | 301 | 766 |
| Long-term debt | 0 | 0 | 0 | 0 | 40 | 69 | 70 | 70 | 74 | 76 |
| Short-term debt | 84 | 147 | 255 | 290 | 535 | 1.672 | 1.779 | 1.739 | 3.645 | 3.981 |
| Total debt | 84 | 147 | 255 | 290 | 575 | 1.741 | 1.849 | 1.809 | 3.719 | 4.058 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SO Management | Management | 2014 | — | — |
JH Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JESPER HORSMARK HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
STEEN OLSEN HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Olsen | Management | 0 companies |
| Jesper Horsmark | Management | 0 companies |