| Revenue | DKK 12,9M | +33% |
| EBITDA | DKK 1,4M | +407% |
| Net profit | DKK 582K | +402% |
| Total assets | DKK 7,5M | +44% |
| Equity | DKK 4,6M | +36% |
| Employees | 24 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.205 | 2.474 | 3.906 | 4.829 | 5.870 | 7.879 | 9.687 | 12.866 |
| Staff expenses | -2.316 | -2.533 | -3.242 | -4.314 | -5.258 | -6.842 | -9.142 | -11.497 |
| EBITDA | -112 | -59 | 664 | 515 | 612 | 1.037 | 270 | 1.369 |
| Depreciation & amort. | -52 | -49 | -45 | -63 | -104 | -183 | -280 | -430 |
| EBIT | -164 | -108 | 619 | 452 | 508 | 854 | -10 | 938 |
| Net financials | -4 | -7 | -10 | -4 | -21 | -23 | -27 | -10 |
| Profit before tax | -105 | -69 | 609 | 448 | 488 | 832 | -37 | 929 |
| Tax | 31 | 23 | 99 | 69 | 161 | 307 | 156 | 347 |
| Net profit | -136 | -92 | 510 | 379 | 327 | 524 | -193 | 582 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.036 | 1.052 | 2.230 | 3.767 | 5.075 | 5.048 | 5.241 | 7.547 |
| Equity | 432 | 341 | 851 | 1.230 | 1.781 | 2.812 | 3.353 | 4.575 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 604 | 711 | 1.379 | 2.538 | 3.294 | 2.237 | 1.755 | 2.493 |
| Total debt | 604 | 711 | 1.379 | 2.538 | 3.294 | 2.237 | 1.755 | 2.493 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2017 | — | — |
PA Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JETTE KROGSGAARD HOLDING ApS | Company | 33.3% | 33.3% | 2023 |
LINET II ApS | Company | 33.3% | 33.3% | 2017 |
| Individual | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Kruse Johnsen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |