| Revenue | DKK 921K | -2% |
| EBITDA | DKK 327K | +56% |
| Net profit | DKK 159K | +117% |
| Total assets | DKK 842K | -3% |
| Equity | DKK -608K | +21% |
| Employees | 5 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 274 | 841 | 927 | 838 | 584 | 866 | 27 | -32 | 944 | 921 |
| Staff expenses | -199 | -554 | -494 | -621 | -466 | -720 | -410 | -376 | -734 | -594 |
| EBITDA | 75 | 287 | 434 | 217 | 118 | 146 | -383 | -408 | 210 | 327 |
| Depreciation & amort. | -42 | -143 | -156 | -154 | -135 | -137 | -603 | -36 | -115 | -123 |
| EBIT | 33 | 144 | 277 | 63 | -17 | 9 | -986 | -444 | 94 | 204 |
| Net financials | -32 | -118 | -69 | -46 | -1 | -1 | -1 | -1 | -0 | -0 |
| Profit before tax | 1 | 26 | 209 | 17 | -17 | 8 | -987 | -446 | 94 | 204 |
| Tax | -9 | -25 | 47 | 13 | -4 | 4 | -91 | -231 | 21 | 45 |
| Net profit | 10 | 51 | 161 | 4 | -13 | 4 | -896 | -215 | 73 | 159 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.449 | 1.369 | 1.316 | 1.061 | 915 | 1.081 | 203 | 1.017 | 865 | 842 |
| Equity | 60 | 111 | 272 | 276 | 263 | 267 | -626 | -841 | -767 | -608 |
| Long-term debt | 1.159 | 985 | 712 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 230 | 274 | 318 | 759 | 630 | 788 | 829 | 1.858 | 1.633 | 1.451 |
| Total debt | 1.390 | 1.258 | 1.030 | 759 | 630 | 788 | 829 | 1.858 | 1.633 | 1.451 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Management | Management | 2015 | — | — |
JJ Management | Management | 2022 | — | — |
RK Management | Management | 2015 | — | — |
NS Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANIEL SA MANAGEMENT ApS | Company | 33.3% | 33.3% | 2022 |
Neat Investment ApS | Company | 33.3% | 33.3% | 2025 |
RKS83 HOLDING ApS | Company | 33.3% | 33.3% | 2022 |
N SAXIL ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Schou Andersen | Management | 0 companies |
| Jimmi Jack Hansson | Management | 0 companies |
| René Kanstrup Sørensen | Management | 0 companies |
| Nikolai Saxil Nymann | Management | 0 companies |