| Revenue | DKK 4,5M | -9% |
| EBITDA | DKK 995K | -14% |
| Net profit | DKK 492K | -23% |
| Total assets | DKK 2,6M | +1% |
| Equity | DKK 987K | +34% |
| Employees | 10 | — |
| Item | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 96 | 1.194 | 2.019 | 271 | 2.620 | 2.475 | 2.974 | 2.834 | 2.878 | 4.948 | 4.488 |
| Staff expenses | -70 | -958 | -1.161 | -364 | -2.239 | -2.155 | -2.544 | -2.537 | -2.957 | -3.792 | -3.493 |
| EBITDA | 26 | 236 | 858 | -93 | 380 | 320 | 430 | 297 | -79 | 1.156 | 995 |
| Depreciation & amort. | -0 | -0 | -9 | -5 | -57 | -112 | -131 | -126 | -80 | -259 | -274 |
| EBIT | 26 | 236 | 849 | -98 | 324 | 208 | 298 | 171 | -159 | 897 | 721 |
| Net financials | -1 | -7 | -18 | -5 | -46 | -25 | -19 | 165 | -42 | -68 | -85 |
| Profit before tax | 25 | 229 | 832 | -103 | 277 | 183 | 280 | 336 | -201 | 829 | 636 |
| Tax | 7 | 52 | 189 | -19 | 68 | 45 | 63 | 77 | -46 | 187 | 144 |
| Net profit | 18 | 177 | 643 | -83 | 210 | 138 | 217 | 259 | -155 | 642 | 492 |
| Item | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 61 | 645 | 1.733 | 1.550 | 1.704 | 1.453 | 2.458 | 1.568 | 2.466 | 2.581 | 2.617 |
| Equity | 18 | 195 | 837 | 754 | 214 | 352 | 419 | 452 | 97 | 739 | 987 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 178 | 182 | 221 | 255 | 222 | 257 |
| Short-term debt | 43 | 450 | 894 | 795 | 1.399 | 922 | 1.828 | 895 | 2.114 | 1.617 | 1.373 |
| Total debt | 43 | 450 | 894 | 795 | 1.399 | 1.100 | 2.010 | 1.116 | 2.369 | 1.839 | 1.630 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HK Management | Management | 2016 | — | — |
SY Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HG Holding ApS | Company | 33.3% | 33.3% | 2025 |
SYN Holding ApS | Company | 33.3% | 33.3% | 2025 |
1-UP Holding ApS | Company | 20.0% | 20.0% | 2025 |
Noer-Hvarre Holding ApS | Company | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Karmisholt Grosen | Management | 0 companies |
| Sune Yde Nielsen | Management | 0 companies |