| Revenue | DKK 4,6M | +14% |
| EBITDA | DKK 4,2M | +15% |
| Net profit | DKK 2,9M | +16% |
| Total assets | DKK 13,3M | -2% |
| Equity | DKK 9,3M | +2% |
| Employees | 9 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | 142 | 554 | 825 | 1.900 | 2.436 | 3.032 | 4.392 | 4.068 | 4.639 |
| Staff expenses | -0 | -0 | -0 | -572 | -575 | -854 | -1.085 | -584 | -427 | -445 |
| EBITDA | -13 | 142 | 554 | 253 | 1.325 | 1.582 | 1.947 | 3.809 | 3.642 | 4.194 |
| Depreciation & amort. | -0 | -19 | -50 | -103 | -351 | -435 | -231 | -316 | -374 | -499 |
| EBIT | -13 | 123 | 503 | 150 | 974 | 1.147 | 1.717 | 3.493 | 3.267 | 3.694 |
| Net financials | -0 | 5 | 36 | -1 | -179 | -148 | -122 | -80 | -63 | 8 |
| Profit before tax | -13 | 128 | 539 | 149 | 794 | 998 | 1.595 | 3.412 | 3.204 | 3.702 |
| Tax | -3 | 29 | 121 | 36 | 101 | 280 | 351 | 751 | 707 | 815 |
| Net profit | -10 | 99 | 418 | 113 | 694 | 718 | 1.244 | 2.662 | 2.497 | 2.888 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 127 | 396 | 973 | 3.555 | 5.303 | 5.940 | 6.984 | 9.804 | 13.502 | 13.294 |
| Equity | 40 | 139 | 556 | 270 | 1.912 | 2.631 | 3.875 | 6.537 | 9.034 | 9.251 |
| Long-term debt | 0 | 0 | 0 | 1.608 | 1.739 | 1.252 | 971 | 682 | 0 | 0 |
| Short-term debt | 88 | 255 | 394 | 1.601 | 1.576 | 1.810 | 1.707 | 1.981 | 3.710 | 3.194 |
| Total debt | 88 | 255 | 394 | 3.209 | 3.315 | 3.062 | 2.678 | 2.662 | 3.710 | 3.194 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2015 | — | — |
MK Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F.S. Invest ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Ringe Søjberg | Management | 0 companies |
| Martin Kirkemann Fisker | Management | 0 companies |