| Revenue | DKK 4,9M | -10% |
| EBITDA | DKK 985K | -29% |
| Net profit | DKK 701K | -32% |
| Total assets | DKK 3M | -1% |
| Equity | DKK 1,6M | -6% |
| Employees | 11 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.425 | 2.980 | 3.822 | 5.416 | 4.874 |
| Staff expenses | -2.971 | -2.674 | -3.327 | -4.027 | -3.888 |
| EBITDA | 454 | 306 | 495 | 1.389 | 985 |
| Depreciation & amort. | -76 | -101 | -143 | -10 | -24 |
| EBIT | 378 | 205 | 352 | 1.379 | 961 |
| Net financials | -33 | -58 | -37 | -57 | -55 |
| Profit before tax | 346 | 147 | 314 | 1.322 | 906 |
| Tax | 80 | 33 | 74 | 292 | 205 |
| Net profit | 266 | 114 | 241 | 1.029 | 701 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.016 | 1.965 | 2.629 | 3.048 | 3.020 |
| Equity | 773 | 686 | 827 | 1.706 | 1.608 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.240 | 1.279 | 1.799 | 1.333 | 1.405 |
| Total debt | 1.240 | 1.279 | 1.799 | 1.333 | 1.405 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SM Management | Management | 2016 |
JR Management | Management | 2016 |
No data on file.
| 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 |
|---|---|---|
| Sami Michael Nafla Bernbom | Management | 0 companies |
| Jonas Rosenlund Jensen | Management | 0 companies |