| Revenue | DKK 26,1M | +8% |
| EBITDA | DKK 9,7M | -1% |
| Net profit | DKK 6,5M | -3% |
| Total assets | DKK 11,5M | -6% |
| Equity | DKK 6,6M | -15% |
| Employees | 61 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.209 | 15.806 | 14.891 | 15.078 | 13.049 | 18.462 | 25.608 | 24.157 | 26.140 |
| Staff expenses | -5.424 | -11.312 | -11.016 | -9.960 | -8.429 | -9.916 | -12.471 | -14.124 | -15.751 |
| EBITDA | 785 | 4.494 | 3.874 | 5.118 | 4.620 | 8.546 | 13.137 | 9.797 | 9.693 |
| Depreciation & amort. | -804 | -1.642 | -1.708 | -1.827 | -1.893 | -1.546 | -1.196 | -1.229 | -1.300 |
| EBIT | -19 | 2.852 | 2.166 | 3.291 | 2.727 | 7.000 | 11.941 | 8.568 | 8.392 |
| Net financials | -328 | -318 | -192 | -186 | -146 | -39 | -52 | 20 | 22 |
| Profit before tax | -347 | 2.534 | 1.974 | 3.104 | 2.581 | 6.961 | 11.889 | 8.588 | 8.414 |
| Tax | -74 | 558 | 439 | 690 | 569 | 1.544 | 2.566 | 1.889 | 1.929 |
| Net profit | -274 | 1.976 | 1.535 | 2.414 | 2.011 | 5.417 | 9.323 | 6.698 | 6.485 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.677 | 11.604 | 11.042 | 11.888 | 9.338 | 13.243 | 16.355 | 12.170 | 11.461 |
| Equity | -194 | 1.782 | 3.317 | 5.732 | 2.243 | 5.660 | 9.983 | 7.681 | 6.565 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.871 | 9.338 | 7.082 | 5.437 | 6.300 | 6.884 | 5.740 | 3.961 | 4.431 |
| Total debt | 12.871 | 9.338 | 7.082 | 5.437 | 6.300 | 6.884 | 5.740 | 3.961 | 4.431 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Management | Management | 2016 | — | — |
ME Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Laszlo Drift I ApS | Company | 66.7% | 66.7% | 2024 |
Krizzer Holding ApS | Company | 10.0% | 10.0% | 2023 |
CHRISTIAN H. M. HOLDING ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Laszlo Horvath | Management | 0 companies |
| Mikkel Egelund Rasmussen | Management | 0 companies |