| Revenue | DKK 3,8M | +53% |
| EBITDA | DKK 1,6M | +54% |
| Net profit | DKK 1,2M | +59% |
| Total assets | DKK 7M | +13% |
| Equity | DKK 3,9M | +12% |
| Employees | 12 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.243 | 1.353 | 1.283 | 2.394 | 2.914 | 2.843 | 2.522 | 3.848 |
| Staff expenses | -1.681 | -1.054 | -956 | -1.088 | -1.434 | -1.505 | -1.479 | -2.245 |
| EBITDA | -437 | 299 | 327 | 1.306 | 1.479 | 1.338 | 1.043 | 1.603 |
| Depreciation & amort. | -95 | -78 | -78 | -78 | -60 | -0 | -0 | -0 |
| EBIT | -532 | 221 | 250 | 1.228 | 1.419 | 1.338 | 1.043 | 1.603 |
| Net financials | -60 | -57 | -70 | -19 | -4 | -22 | -37 | -12 |
| Profit before tax | -593 | 164 | 180 | 1.209 | 1.415 | 1.317 | 1.006 | 1.591 |
| Tax | -0 | -0 | -37 | 267 | 316 | 296 | 233 | 360 |
| Net profit | -593 | 164 | 216 | 942 | 1.100 | 1.021 | 773 | 1.231 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.811 | 2.575 | 2.975 | 3.297 | 4.316 | 5.914 | 6.192 | 7.015 |
| Equity | -302 | -138 | 78 | 1.020 | 2.007 | 2.878 | 3.501 | 3.926 |
| Long-term debt | 0 | 0 | 14 | 39 | 40 | 0 | 0 | 0 |
| Short-term debt | 2.113 | 2.714 | 2.883 | 2.238 | 2.269 | 3.037 | 2.691 | 3.089 |
| Total debt | 2.113 | 2.714 | 2.897 | 2.277 | 2.308 | 3.037 | 2.691 | 3.089 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BINGS Holding ApS | Company | 66.7% | 66.7% | 2025 |
SKJ Skjold Holding ApS | Company | 15.0% | 15.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Fogh Larsen | Management | 0 companies |