| Revenue | DKK 1,6M | +3% |
| EBITDA | DKK 298K | +1687% |
| Net profit | DKK 31K | +114% |
| Total assets | DKK 1,4M | -5% |
| Equity | DKK -119K | +21% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.084 | 744 | 880 | 807 | 853 | 1.037 | 1.267 | 1.541 | 1.594 |
| Staff expenses | -0 | -605 | -573 | -715 | -623 | -870 | -1.194 | -1.524 | -1.296 |
| EBITDA | -58 | 139 | 307 | 92 | 230 | 167 | 73 | 17 | 298 |
| Depreciation & amort. | -0 | -32 | -32 | -21 | -10 | -21 | -158 | -236 | -253 |
| EBIT | -58 | 107 | 276 | 71 | 220 | 146 | -85 | -219 | 45 |
| Net financials | -8 | -17 | -7 | -2 | -3 | -5 | -3 | -6 | -14 |
| Profit before tax | -66 | 90 | 268 | 69 | 218 | 141 | -89 | -226 | 31 |
| Tax | -14 | 5 | 76 | 15 | 51 | 32 | -18 | -0 | -0 |
| Net profit | -51 | 86 | 192 | 54 | 167 | 109 | -71 | -226 | 31 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 596 | 709 | 751 | 645 | 1.099 | 1.036 | 1.747 | 1.435 | 1.369 |
| Equity | 49 | 134 | 307 | 181 | 298 | 247 | 76 | -150 | -119 |
| Long-term debt | 0 | 0 | 0 | 0 | 36 | 22 | 906 | 779 | 703 |
| Short-term debt | 547 | 574 | 444 | 464 | 765 | 768 | 766 | 806 | 786 |
| Total debt | 547 | 574 | 444 | 464 | 801 | 789 | 1.672 | 1.585 | 1.488 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2016 | — | — |
ED Management | Management | 2025 | — | — |
IL Founder | Founder | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Brieghel Holding ApS | Company | 50.0% | 50.0% | 2025 |
Esben Lundahl Holding ApS | Company | 33.3% | 33.3% | 2025 |
Ivan Laursen Holding ApS | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Brieghel | Management | 0 companies |
| Esben Demuth Lundahl | Management | 0 companies |
| Ivan Laursen | Founder | 0 companies |