| Revenue | DKK 8,1M | -17% |
| EBITDA | DKK 165K | -69% |
| Net profit | DKK 26K | -90% |
| Total assets | DKK 5,8M | +13% |
| Equity | DKK 1,9M | -16% |
| Employees | 12 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.720 | 8.178 | 9.503 | 12.437 | 11.051 | 10.608 | 10.980 | 9.741 | 8.124 |
| Staff expenses | -5.507 | -7.565 | -8.753 | -9.641 | -10.363 | -9.446 | -9.761 | -9.210 | -7.959 |
| EBITDA | 213 | 613 | 750 | 2.795 | 687 | 1.162 | 1.219 | 531 | 165 |
| Depreciation & amort. | -0 | -1 | -9 | -18 | -28 | -29 | -28 | -20 | -11 |
| EBIT | 213 | 612 | 741 | 2.778 | 660 | 1.133 | 1.191 | 511 | 154 |
| Net financials | -8 | -2 | -21 | -21 | -34 | -57 | -117 | -155 | -132 |
| Profit before tax | 205 | 610 | 720 | 2.757 | 625 | 1.076 | 1.074 | 356 | 22 |
| Tax | 62 | 179 | 225 | 661 | 187 | 278 | 262 | 110 | -4 |
| Net profit | 142 | 431 | 495 | 2.096 | 438 | 799 | 813 | 245 | 26 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.879 | 2.072 | 2.832 | 6.040 | 6.462 | 5.936 | 5.381 | 5.121 | 5.810 |
| Equity | 382 | 813 | 958 | 2.604 | 1.642 | 2.041 | 2.454 | 2.299 | 1.925 |
| Long-term debt | 0 | 0 | 35 | 129 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.496 | 1.259 | 1.839 | 3.307 | 4.819 | 3.894 | 2.888 | 2.742 | 3.824 |
| Total debt | 1.496 | 1.259 | 1.874 | 3.436 | 4.819 | 3.894 | 2.888 | 2.742 | 3.824 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AT Management | Management | 2016 | — | — |
NS Management | Management | 2020 | — | — |
CK Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Klint Holding ApS | Company | 25.0% | 25.0% | 2017 |
NS Lindeneg Holding ApS | Company | 25.0% | 25.0% | 2017 |
Funder Andersen Holding ApS | Company | 25.0% | 25.0% | 2017 |
| Individual | 5.0% | 5.0% | 2017 | |
| Individual | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Thorbjørn Andersen | Management | 0 companies |
| Nicolai Sebastian Lindeneg | Management | 0 companies |
| Christian Klint | Management | 0 companies |