| Revenue | DKK 4,5M | +86% |
| EBITDA | DKK 2,1M | +81% |
| Net profit | DKK 1,6M | +89% |
| Total assets | DKK 3,8M | +22% |
| Equity | DKK 2,6M | +20% |
| Employees | 15 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -119 | 27 | -2 | 755 | 801 | 1.340 | 1.276 | 1.741 | 2.409 | 4.474 |
| Staff expenses | -74 | -97 | -47 | -160 | -386 | -551 | -590 | -768 | -1.249 | -2.371 |
| EBITDA | -194 | -70 | -49 | 595 | 415 | 789 | 686 | 973 | 1.160 | 2.103 |
| Depreciation & amort. | -8 | -44 | -8 | -8 | -12 | -33 | -61 | -41 | -70 | -52 |
| EBIT | -201 | -114 | -57 | 587 | 402 | 756 | 625 | 932 | 1.090 | 2.050 |
| Net financials | -19 | -35 | -23 | -13 | -3 | -8 | -5 | -7 | 28 | 65 |
| Profit before tax | -220 | -149 | -80 | 573 | 399 | 748 | 620 | 925 | 1.118 | 2.116 |
| Tax | -48 | -33 | -16 | 126 | 90 | 169 | 145 | 208 | 246 | 466 |
| Net profit | -172 | -116 | -64 | 447 | 310 | 580 | 475 | 716 | 873 | 1.649 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 252 | 184 | 119 | 535 | 825 | 1.434 | 1.212 | 2.704 | 3.135 | 3.829 |
| Equity | -122 | -238 | -301 | 146 | 455 | 685 | 610 | 1.327 | 2.199 | 2.649 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 374 | 422 | 420 | 389 | 369 | 749 | 602 | 1.377 | 936 | 1.180 |
| Total debt | 374 | 422 | 420 | 389 | 369 | 749 | 602 | 1.377 | 936 | 1.180 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Prosperity Cashflow ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Flindt Nielsen | Management | 0 companies |