| Revenue | DKK 3,6M | +77% |
| EBITDA | DKK 1,4M | +242% |
| Net profit | DKK 1M | +1409% |
| Total assets | DKK 2,1M | +160% |
| Equity | DKK 1,2M | +818% |
| Employees | 4 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 888 | 1.207 | 1.939 | 2.866 | 4.024 | 3.748 | 2.847 | 2.032 | 3.605 |
| Staff expenses | -681 | -1.070 | -1.479 | -2.720 | -3.256 | -3.203 | -3.119 | -1.632 | -2.234 |
| EBITDA | 207 | 137 | 460 | 146 | 768 | 545 | -248 | 400 | 1.371 |
| Depreciation & amort. | -0 | -0 | -5 | -5 | -32 | -33 | 12 | -29 | -22 |
| EBIT | 207 | 137 | 455 | 141 | 736 | 511 | -260 | 372 | 1.349 |
| Net financials | -0 | -7 | -6 | -2 | -5 | -9 | -130 | -263 | -5 |
| Profit before tax | 207 | 131 | 449 | 138 | 731 | 502 | -390 | 109 | 1.344 |
| Tax | 49 | 31 | 108 | 37 | 170 | 116 | -79 | 40 | 305 |
| Net profit | 157 | 99 | 341 | 102 | 561 | 386 | -311 | 69 | 1.039 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 553 | 688 | 988 | 2.098 | 2.469 | 1.667 | 1.819 | 820 | 2.135 |
| Equity | 207 | 242 | 391 | 393 | 734 | 519 | 58 | 127 | 1.166 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 346 | 446 | 598 | 1.700 | 1.730 | 1.146 | 1.761 | 693 | 969 |
| Total debt | 346 | 446 | 598 | 1.700 | 1.730 | 1.146 | 1.761 | 693 | 969 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RN Management | Management | 2024 | — | — |
SG Management | Management | 2024 | — | — |
FP Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Grydholdt Holding ApS | Company | 50.0% | 50.0% | 2020 |
BDR. DOGAN HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Roja Newroz Dogan | Management | 0 companies |
| Søren Grydholdt Petersen | Management | 0 companies |
| Flemming Plovsing Nielsen | Management | 0 companies |