| Revenue | DKK 2,9M | -24% |
| EBITDA | DKK -35K | -104% |
| Net profit | DKK -115K | -120% |
| Total assets | DKK 2,9M | -42% |
| Equity | DKK 2M | -14% |
| Employees | 10 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 305 | 321 | 426 | 839 | 1.913 | 2.485 | 3.267 | 3.834 | 2.897 |
| Staff expenses | -261 | -303 | -354 | -595 | -1.250 | -1.665 | -2.720 | -3.024 | -2.933 |
| EBITDA | 44 | 18 | 72 | 244 | 663 | 820 | 548 | 810 | -35 |
| Depreciation & amort. | -42 | -0 | -0 | -0 | -7 | -12 | -33 | -53 | -51 |
| EBIT | 2 | 18 | 72 | 244 | 656 | 808 | 514 | 756 | -87 |
| Net financials | -8 | -3 | -3 | -5 | 0 | 1 | 2 | 9 | -34 |
| Profit before tax | -6 | 15 | 68 | 238 | 656 | 809 | 517 | 766 | -120 |
| Tax | -0 | 5 | 15 | 53 | 147 | 180 | 120 | 177 | -5 |
| Net profit | -6 | 10 | 53 | 185 | 510 | 629 | 396 | 589 | -115 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 146 | 138 | 273 | 712 | 1.503 | 2.478 | 3.095 | 4.991 | 2.899 |
| Equity | -1 | 10 | 62 | 230 | 705 | 1.334 | 1.730 | 2.319 | 2.004 |
| Long-term debt | 0 | 5 | 15 | 53 | 143 | 173 | 125 | 181 | 0 |
| Short-term debt | 147 | 124 | 196 | 428 | 652 | 960 | 1.234 | 2.489 | 894 |
| Total debt | 147 | 129 | 211 | 482 | 794 | 1.133 | 1.359 | 2.670 | 894 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Management | Management | 2020 | — | — |
FB Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frederik Schwartz ApS | Company | 50.0% | 50.0% | 2019 |
PERNILLE SCHWARTZ ApS | Company | 33.3% | 33.3% | 2019 |
P. Schwartz A/S | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Schwartz | Management | 0 companies |
| Frederik Bjørke Elming Schwartz | Management | 0 companies |