| Revenue | DKK 10,8M | +5% |
| EBITDA | DKK 2,3M | +40% |
| Net profit | DKK 1,6M | +50% |
| Total assets | DKK 10,7M | +15% |
| Equity | DKK 6,6M | +9% |
| Employees | 19 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.154 | 5.834 | 5.897 | 8.733 | 8.629 | 10.240 | 8.503 | 9.859 | 10.315 | 10.839 |
| Staff expenses | -2.001 | -4.750 | -4.964 | -5.967 | -5.520 | -6.418 | -6.673 | -8.319 | -8.703 | -8.589 |
| EBITDA | 1.153 | 1.084 | 933 | 2.766 | 3.110 | 3.822 | 1.831 | 1.539 | 1.612 | 2.251 |
| Depreciation & amort. | -34 | -81 | -101 | -122 | -154 | -181 | -185 | -199 | -245 | -220 |
| EBIT | 1.119 | 1.003 | 832 | 2.644 | 2.956 | 3.641 | 1.645 | 1.341 | 1.367 | 2.030 |
| Net financials | -4 | -10 | -20 | -42 | -31 | -33 | -64 | -26 | 3 | -11 |
| Profit before tax | 1.115 | 993 | 812 | 2.602 | 2.925 | 3.608 | 1.581 | 1.315 | 1.370 | 2.019 |
| Tax | 247 | 223 | 184 | 581 | 649 | 802 | 355 | 169 | 330 | 454 |
| Net profit | 868 | 770 | 628 | 2.021 | 2.276 | 2.806 | 1.226 | 1.145 | 1.041 | 1.566 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.195 | 4.056 | 4.965 | 6.502 | 10.386 | 14.871 | 11.542 | 10.560 | 9.338 | 10.693 |
| Equity | 918 | 888 | 1.516 | 2.909 | 4.285 | 6.091 | 5.817 | 6.015 | 6.055 | 6.621 |
| Long-term debt | 9 | 11 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.261 | 3.149 | 3.443 | 3.468 | 5.590 | 8.283 | 5.726 | 4.543 | 3.167 | 3.887 |
| Total debt | 3.261 | 3.149 | 3.443 | 3.468 | 5.590 | 8.283 | 5.726 | 4.543 | 3.167 | 3.887 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2019 | — | — |
ME Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Manse Holding ApS | Company | 66.7% | 66.7% | 2019 |
RB Holding Børkop ApS | Company | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Bargmann | Management | 0 companies |
| Mads Evendorf Jørgensen | Management | 0 companies |