| Revenue | DKK 21,3M | -24% |
| EBITDA | DKK -2K | +97% |
| Net profit | DKK 10K | +114% |
| Total assets | DKK 4,3M | -32% |
| Equity | DKK 3,6M | -21% |
| Employees | 100 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21 | 144 | 1.372 | 5.122 | 4.606 | 16.236 | 29.567 | 28.074 | 21.311 |
| Staff expenses | -0 | -106 | -981 | -4.253 | -4.076 | -12.804 | -24.542 | -28.135 | -21.312 |
| EBITDA | 21 | 39 | 391 | 869 | 529 | 3.433 | 5.024 | -60 | -2 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 21 | 39 | 391 | 869 | 529 | 3.433 | 5.024 | -60 | -2 |
| Net financials | -1 | -3 | -2 | -6 | -24 | -16 | -16 | 1 | 27 |
| Profit before tax | 20 | 36 | 389 | 862 | 505 | 3.417 | 5.008 | -59 | 25 |
| Tax | 6 | 9 | 87 | 192 | 117 | 767 | 1.113 | 12 | 15 |
| Net profit | 14 | 27 | 301 | 670 | 388 | 2.650 | 3.895 | -72 | 10 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 63 | 150 | 608 | 1.093 | 1.576 | 4.467 | 7.391 | 6.367 | 4.307 |
| Equity | 14 | 41 | 342 | 712 | 500 | 2.700 | 5.595 | 4.524 | 3.583 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 |
| Short-term debt | 49 | 109 | 266 | 381 | 1.075 | 1.767 | 1.795 | 1.843 | 703 |
| Total debt | 49 | 109 | 266 | 381 | 1.075 | 1.767 | 1.795 | 1.843 | 724 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2016 | — | — |
SM Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Buff Holding ApS | Company | 50.0% | 50.0% | 2016 |
Søren Meldrup Holding ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Lundegaard Madsen | Management | 0 companies |
| Søren Meldrup | Management | 0 companies |