| Revenue | DKK 8,9M | +39% |
| EBITDA | DKK 1,1M | +229% |
| Net profit | DKK 531K | +137% |
| Total assets | DKK 4,9M | +6% |
| Equity | DKK 1,8M | +43% |
| Employees | 17 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.027 | 5.390 | 6.642 | 6.391 | 8.857 |
| Staff expenses | -2.767 | -4.362 | -5.628 | -6.048 | -7.745 |
| EBITDA | 259 | 1.027 | 1.011 | 336 | 1.105 |
| Depreciation & amort. | -32 | -44 | -31 | -54 | -112 |
| EBIT | 227 | 984 | 980 | 282 | 993 |
| Net financials | -5 | -14 | -18 | 3 | -264 |
| Profit before tax | 222 | 970 | 962 | 284 | 729 |
| Tax | 50 | 215 | 217 | 61 | 198 |
| Net profit | 172 | 754 | 745 | 224 | 531 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.914 | 4.423 | 4.962 | 4.610 | 4.896 |
| Equity | 1.278 | 1.862 | 1.857 | 1.247 | 1.779 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.636 | 2.560 | 3.104 | 3.341 | 3.108 |
| Total debt | 1.636 | 2.560 | 3.104 | 3.341 | 3.108 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MR Audit | Audit | 2023 |
SN Management | Management | 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2016 | |
| Board of Directors | 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2016 | |
| Company | 50–66.65% | 50–66.65% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ryding | Audit | 0 companies |
| Søren Nymand Andersen | Management | 0 companies |
| Thomas Vang Christensen | Chairman | 0 companies |
| Claus Vang Mortensen | Board of Directors | 0 companies |