| Revenue | DKK 9,9M | -16% |
| EBITDA | DKK -541K | -133% |
| Net profit | DKK -569K | -151% |
| Total assets | DKK 3,8M | -19% |
| Equity | DKK 972K | -62% |
| Employees | 19 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 667 | 2.732 | 4.165 | 5.257 | 6.777 | 9.335 | 11.745 | 9.863 |
| Staff expenses | -1.185 | -2.499 | -3.488 | -4.460 | -5.785 | -7.638 | -10.102 | -10.404 |
| EBITDA | -519 | 234 | 677 | 797 | 992 | 1.696 | 1.643 | -541 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -25 | -41 | -158 | -156 |
| EBIT | -519 | 234 | 677 | 797 | 967 | 1.655 | 1.485 | -697 |
| Net financials | -1 | -10 | -7 | -12 | -63 | -33 | -21 | -24 |
| Profit before tax | -520 | 223 | 670 | 785 | 904 | 1.623 | 1.464 | -721 |
| Tax | -110 | 53 | 155 | 180 | 202 | 361 | 337 | -152 |
| Net profit | -410 | 170 | 515 | 605 | 702 | 1.261 | 1.127 | -569 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.188 | 1.778 | 2.552 | 3.287 | 3.777 | 5.049 | 4.679 | 3.797 |
| Equity | 590 | 761 | 1.276 | 1.631 | 1.879 | 2.614 | 2.541 | 972 |
| Long-term debt | 0 | 0 | 0 | 159 | 0 | 0 | 0 | 0 |
| Short-term debt | 597 | 1.017 | 1.276 | 1.497 | 1.876 | 2.420 | 2.092 | 2.810 |
| Total debt | 597 | 1.017 | 1.276 | 1.656 | 1.876 | 2.420 | 2.092 | 2.810 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2016 | — | — |
SH Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lintrup ApS | Company | 10.0% | 10.0% | 2017 |
RUD PEDERSEN A/S | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lintrup | Management | 0 companies |
| Steen Hansen | Management | 0 companies |
| Jonas Juul Bisserup Bechfeldt | Board of Directors | 0 companies |
| Martin Løntoft | Chairman | 0 companies |
| Jens Hjorth-Larsen | Board of Directors | 0 companies |