| Revenue | DKK 4,7M | -14% |
| EBITDA | DKK 1M | -51% |
| Net profit | DKK 699K | -49% |
| Total assets | DKK 6,6M | +0% |
| Equity | DKK 2,5M | +2% |
| Employees | 9 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.731 | 2.080 | 1.447 | 1.474 | 2.487 | 3.718 | 3.883 | 5.472 | 4.703 |
| Staff expenses | -1.575 | -2.153 | -2.436 | -1.573 | -1.667 | -2.384 | -2.485 | -3.316 | -3.655 |
| EBITDA | 156 | -73 | -990 | -99 | 819 | 1.334 | 1.398 | 2.156 | 1.048 |
| Depreciation & amort. | -45 | -125 | -138 | -143 | -168 | -150 | -132 | -152 | -214 |
| EBIT | 111 | -197 | -1.128 | -242 | 651 | 1.184 | 1.266 | 2.004 | 834 |
| Net financials | -13 | -72 | -99 | -35 | -1 | -17 | -70 | -219 | -106 |
| Profit before tax | 98 | -269 | -1.227 | -277 | 650 | 1.167 | 1.196 | 1.785 | 728 |
| Tax | 22 | -54 | -262 | -57 | 147 | 258 | 279 | 408 | 29 |
| Net profit | 76 | -216 | -965 | -220 | 503 | 908 | 917 | 1.377 | 699 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.394 | 1.796 | 2.120 | 2.313 | 2.865 | 3.382 | 5.100 | 6.632 | 6.647 |
| Equity | 126 | -90 | -1.055 | -1.275 | -773 | 136 | 1.052 | 2.429 | 2.467 |
| Long-term debt | 0 | 0 | 11 | 33 | 33 | 33 | 33 | 33 | 215 |
| Short-term debt | 1.246 | 1.886 | 3.164 | 3.556 | 3.605 | 3.213 | 4.015 | 4.165 | 3.965 |
| Total debt | 1.246 | 1.886 | 3.175 | 3.589 | 3.638 | 3.246 | 4.048 | 4.198 | 4.180 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2025 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Brandt Ibsen | Chairman | 0 companies |
| Ali Von Bülow | Board of Directors | 0 companies |
| Pernille Bülow Munch | Deputy Chairman | 0 companies |
| Johan Askari Bülow | Board of Directors | 0 companies |