| Revenue | DKK 844K | -2% |
| EBITDA | DKK 84K | +243% |
| Net profit | DKK 43K | +103479% |
| Total assets | DKK 1,2M | +10% |
| Equity | DKK 669K | +7% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 915 | 563 | 678 | 868 | 787 | 959 | 926 | 818 | 863 | 844 |
| Staff expenses | -848 | -659 | -687 | -707 | -586 | -586 | -812 | -818 | -838 | -761 |
| EBITDA | 67 | -96 | -9 | 160 | 201 | 372 | 114 | 0 | 24 | 84 |
| Depreciation & amort. | 10 | -39 | -39 | -39 | -39 | -29 | -0 | -0 | -0 | -0 |
| EBIT | 57 | -135 | -48 | 122 | 162 | 343 | 114 | 0 | 24 | 84 |
| Net financials | -44 | -34 | -43 | -31 | -14 | -6 | -11 | -6 | -24 | -28 |
| Profit before tax | 14 | -169 | -90 | 91 | 148 | 337 | 103 | -6 | 0 | 56 |
| Tax | 8 | -37 | -19 | 20 | 34 | 81 | 17 | -1 | 0 | 12 |
| Net profit | 6 | -132 | -71 | 71 | 114 | 256 | 86 | -5 | -0 | 43 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 967 | 916 | 935 | 859 | 1.165 | 1.627 | 1.255 | 1.230 | 1.109 | 1.225 |
| Equity | 306 | 174 | 103 | 174 | 288 | 545 | 631 | 626 | 626 | 669 |
| Long-term debt | 210 | 140 | 70 | 70 | 70 | 35 | 18 | 18 | 0 | 0 |
| Short-term debt | 444 | 601 | 762 | 616 | 807 | 1.047 | 606 | 587 | 483 | 556 |
| Total debt | 654 | 741 | 832 | 686 | 877 | 1.082 | 624 | 604 | 483 | 556 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2015 | — | — |
SW Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VAGNER PEDERSEN HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
SØREN W. PEDERSEN HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Meisner Pedersen | Management | 0 companies |
| Søren Wendel Wettergren Pedersen | Management | 0 companies |