| Revenue | DKK 1M | -3% |
| EBITDA | DKK -155K | -2% |
| Net profit | DKK -125K | -15% |
| Total assets | DKK 527K | -37% |
| Equity | DKK -73K | -240% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.477 | 1.400 | 1.244 | 1.821 | 2.240 | 1.771 | 1.735 | 1.018 | 1.061 | 1.026 |
| Staff expenses | -945 | -1.209 | -985 | -1.344 | -1.522 | -1.494 | -1.604 | -1.255 | -1.213 | -1.181 |
| EBITDA | 532 | 190 | 259 | 477 | 718 | 277 | 131 | -237 | -152 | -155 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 532 | 190 | 259 | 477 | 718 | 277 | 131 | -237 | -152 | -155 |
| Net financials | -20 | -29 | -11 | -10 | -10 | -12 | -32 | -4 | 5 | -1 |
| Profit before tax | 512 | 161 | 248 | 467 | 708 | 265 | 99 | -241 | -147 | -156 |
| Tax | 114 | 38 | 49 | 106 | 159 | 60 | 25 | -41 | -39 | -31 |
| Net profit | 398 | 123 | 200 | 361 | 550 | 205 | 74 | -200 | -108 | -125 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.001 | 1.647 | 1.421 | 2.088 | 2.215 | 1.651 | 1.248 | 816 | 831 | 527 |
| Equity | 448 | 571 | 771 | 1.132 | 1.181 | 886 | 660 | 160 | 52 | -73 |
| Long-term debt | 0 | 38 | 50 | 106 | 159 | 59 | 25 | 0 | 0 | 0 |
| Short-term debt | 1.553 | 1.038 | 601 | 851 | 875 | 705 | 563 | 656 | 779 | 600 |
| Total debt | 1.553 | 1.076 | 650 | 957 | 1.034 | 765 | 588 | 656 | 779 | 600 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2019 | — | — |
SV Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BACKING GROUP ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Kell Vallentin | Management | 0 companies |
| Susanne Vallentin | Management | 0 companies |