| Revenue | DKK 20,5M | -44% |
| EBITDA | DKK 4,1M | -37% |
| Net profit | DKK 3,4M | -37% |
| Total assets | DKK 15,8M | +18% |
| Equity | DKK 11,6M | +41% |
| Employees | 44 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 27.100 | 32.296 | 33.777 | 36.386 | 20.497 |
| Staff expenses | -26.039 | -27.889 | -30.328 | -29.848 | -16.358 |
| EBITDA | 1.061 | 4.406 | 3.448 | 6.538 | 4.139 |
| Depreciation & amort. | -225 | -256 | -211 | -134 | -189 |
| EBIT | 836 | 4.151 | 3.238 | 6.404 | 3.950 |
| Net financials | -19 | -58 | 95 | 465 | 374 |
| Profit before tax | 817 | 4.093 | 3.333 | 6.869 | 4.323 |
| Tax | 180 | 910 | 734 | 1.519 | 952 |
| Net profit | 637 | 3.183 | 2.599 | 5.350 | 3.372 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.714 | 5.128 | 7.898 | 13.478 | 15.843 |
| Equity | -2.893 | 290 | 2.890 | 8.239 | 11.611 |
| Long-term debt | 777 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.829 | 4.837 | 5.009 | 5.235 | 4.197 |
| Total debt | 7.606 | 4.837 | 5.009 | 5.235 | 4.197 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
MJ Management | Management | 2019 – 2020 |
TA Management | Management | 2020 – 2023 |
CM Management | Management | 2015 – 2019 |
SF Management | Management | 2023 – 2026 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 | |
| Company | 0% | 0% | 1903 |
| Person | Role here | Other companies |
|---|---|---|
| Mads-Frederik Juul Damgaard | Management | 0 companies |
| Trine Anne Damgaard | Management | 0 companies |
| Christopher Moyell Juul | Management | 0 companies |
| Signe Flindt Clausen | Management | 0 companies |