| Revenue | DKK 2,1M | +119% |
| EBITDA | DKK 1,2M | +497% |
| Net profit | DKK 850K | +810% |
| Total assets | DKK 3,8M | +71% |
| Equity | DKK 1,6M | +112% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 189 | 299 | 314 | 860 | 1.302 | 1.760 | 849 | 936 | 1.151 | 948 | 2.075 |
| Staff expenses | -156 | -191 | -180 | -685 | -760 | -725 | -572 | -650 | -702 | -749 | -885 |
| EBITDA | 33 | 108 | 135 | 175 | 542 | 1.035 | 277 | 286 | 449 | 199 | 1.189 |
| Depreciation & amort. | -20 | -20 | -20 | -25 | -26 | -11 | -15 | -18 | -13 | -13 | -13 |
| EBIT | 13 | 88 | 115 | 150 | 516 | 1.024 | 262 | 268 | 436 | 186 | 1.177 |
| Net financials | -1 | 2 | 0 | -2 | 2 | 18 | -31 | -47 | -37 | -59 | -82 |
| Profit before tax | 12 | 90 | 115 | 148 | 519 | 1.042 | 231 | 221 | 399 | 128 | 1.095 |
| Tax | 5 | 26 | 31 | 48 | 128 | 242 | 56 | 67 | 95 | 34 | 245 |
| Net profit | 7 | 64 | 83 | 100 | 390 | 801 | 175 | 153 | 304 | 93 | 850 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 415 | 461 | 534 | 799 | 1.441 | 1.844 | 1.924 | 2.843 | 2.440 | 2.231 | 3.820 |
| Equity | 268 | 332 | 365 | 465 | 856 | 1.156 | 532 | 510 | 664 | 757 | 1.607 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 129 | 116 | 160 | 312 | 578 | 687 | 1.392 | 2.330 | 1.776 | 1.474 | 2.209 |
| Total debt | 129 | 116 | 160 | 312 | 578 | 687 | 1.392 | 2.330 | 1.776 | 1.474 | 2.209 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Xela Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Brian Henriksen | Management | 0 companies |