| Revenue | DKK 4,3M | -4% |
| EBITDA | DKK 400K | +66% |
| Net profit | DKK 395K | +77% |
| Total assets | DKK 2,2M | -21% |
| Equity | DKK 1,2M | -41% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.124 | 4.862 | 4.553 | 4.785 | 3.895 | 4.543 | 4.387 | 4.455 | 4.270 |
| Staff expenses | -745 | -4.079 | -4.261 | -4.428 | -3.520 | -3.996 | -4.145 | -4.214 | -3.870 |
| EBITDA | 2.380 | 783 | 292 | 357 | 375 | 547 | 242 | 241 | 400 |
| Depreciation & amort. | -118 | -133 | -140 | -133 | -121 | -25 | -15 | -13 | -0 |
| EBIT | 2.261 | 650 | 151 | 224 | 253 | 521 | 227 | 228 | 400 |
| Net financials | -45 | -54 | -9 | -12 | -16 | -21 | -24 | -5 | -5 |
| Profit before tax | 2.216 | 597 | 143 | 212 | 237 | 500 | 204 | 223 | 395 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 2.216 | 597 | 143 | 212 | 237 | 500 | 204 | 223 | 395 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.407 | 2.435 | 2.566 | 2.833 | 3.202 | 4.590 | 2.458 | 2.746 | 2.156 |
| Equity | 936 | 1.533 | 1.675 | 1.888 | 1.634 | 2.134 | 1.732 | 1.956 | 1.150 |
| Long-term debt | 0 | 0 | 0 | 69 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 471 | 902 | 890 | 877 | 1.568 | 2.456 | 726 | 791 | 1.006 |
| Total debt | 471 | 902 | 890 | 946 | 1.568 | 2.456 | 726 | 791 | 1.006 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2025 | |
Bazuka Holding ApS | Company | 0.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Katrine Saust Worm | Chairman | 0 companies |
| Claes Albert Rasmussen | Chairman | 0 companies |