| Revenue | DKK 42K | -24% |
| EBITDA | DKK 18K | -13% |
| Net profit | DKK 8K | -27% |
| Total assets | DKK 260K | -20% |
| Equity | DKK 2K | +128% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 440 | 525 | 348 | 55 | 42 |
| Staff expenses | -523 | -465 | -403 | -35 | -24 |
| EBITDA | -82 | 60 | -55 | 20 | 18 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -82 | 60 | -55 | 20 | 18 |
| Net financials | -2 | -3 | -1 | -5 | -6 |
| Profit before tax | -85 | 57 | -56 | 15 | 12 |
| Tax | -19 | 13 | -12 | 4 | 4 |
| Net profit | -66 | 44 | -45 | 11 | 8 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 431 | 382 | 218 | 324 | 260 |
| Equity | -17 | 27 | -18 | -6 | 2 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 448 | 355 | 236 | 330 | 258 |
| Total debt | 448 | 355 | 236 | 330 | 258 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
OM Management | Management | 2015 |
JM Management | Management | 2015 |
HP Management | Management | 2015 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Madsen | Management | 0 companies |
| Jakob Madsen | Management | 0 companies |
| Hans Peter Madsen | Management | 0 companies |