| Revenue | DKK 1,7M | +23% |
| EBITDA | DKK 443K | +15% |
| Net profit | DKK 249K | -11% |
| Total assets | DKK 1,7M | +47% |
| Equity | DKK 691K | +8% |
| Employees | 11 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.733 | 1.158 | 1.100 | 756 | 1.013 | 1.149 | 1.195 | 1.419 | 1.739 |
| Staff expenses | -1.537 | -1.004 | -960 | -638 | -870 | -1.015 | -1.038 | -1.035 | -1.297 |
| EBITDA | 197 | 154 | 140 | 118 | 142 | 134 | 157 | 384 | 443 |
| Depreciation & amort. | -143 | -114 | -114 | -114 | -80 | -12 | -14 | -20 | -129 |
| EBIT | 53 | 40 | 26 | 4 | 62 | 121 | 143 | 364 | 313 |
| Net financials | -23 | -13 | -11 | 1 | -3 | -4 | -1 | 1 | -6 |
| Profit before tax | 30 | 27 | 15 | 5 | 59 | 117 | 142 | 365 | 319 |
| Tax | 7 | 6 | 4 | 1 | 13 | 26 | 26 | 85 | 70 |
| Net profit | 24 | 21 | 11 | 4 | 46 | 92 | 116 | 280 | 249 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 780 | 798 | 599 | 889 | 1.079 | 1.093 | 844 | 1.184 | 1.740 |
| Equity | 74 | 95 | 106 | 110 | 156 | 247 | 363 | 643 | 691 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 688 | 689 | 487 | 779 | 923 | 846 | 481 | 541 | 1.043 |
| Total debt | 688 | 689 | 487 | 779 | 923 | 846 | 481 | 541 | 1.043 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD Management | Management | 2016 | — | — |
CA Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MINI STEP ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Dalgaard Langvad | Management | 0 companies |
| Claus Anton Märcher Jensen | Management | 0 companies |