| Revenue | DKK 3,2M | +92% |
| EBITDA | DKK 817K | +141% |
| Net profit | DKK 454K | +126% |
| Total assets | DKK 6,4M | +12% |
| Equity | DKK 195K | +176% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 48 | 52 | 22 | 74 | 4.970 | 5.524 | 3.842 | 1.658 | 3.183 |
| Staff expenses | -0 | -0 | -0 | -0 | -4.276 | -4.552 | -3.500 | -3.569 | -2.367 |
| EBITDA | 48 | 52 | 22 | -14 | 683 | 799 | 342 | -1.985 | 817 |
| Depreciation & amort. | -11 | -11 | -11 | -11 | -8 | -11 | -21 | -88 | -99 |
| EBIT | 37 | 41 | 10 | -25 | 674 | 789 | 322 | -2.073 | 718 |
| Net financials | -1 | -64 | -0 | 65 | 22 | 50 | -25 | -93 | -106 |
| Profit before tax | 37 | -23 | 10 | 40 | 697 | 839 | 297 | -2.166 | 612 |
| Tax | 8 | -8 | 2 | 9 | 137 | 194 | 116 | -420 | 158 |
| Net profit | 28 | -15 | 8 | 31 | 560 | 644 | 181 | -1.746 | 454 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 133 | 157 | 150 | 213 | 3.977 | 6.158 | 7.712 | 5.774 | 6.442 |
| Equity | 78 | 64 | 72 | 103 | 663 | 1.307 | 1.488 | -258 | 195 |
| Long-term debt | 0 | 0 | 0 | 0 | 210 | 212 | 396 | 310 | 206 |
| Short-term debt | 53 | 94 | 78 | 110 | 3.105 | 4.638 | 5.812 | 5.723 | 6.040 |
| Total debt | 53 | 94 | 78 | 110 | 3.315 | 4.850 | 6.207 | 6.033 | 6.247 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2016 | — | — |
FS Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Svalegruppen ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mathias Stener Bak Madsen | Management | 0 companies |
| Flemming Stener Kavena Visborg Madsen | Management | 0 companies |