| Revenue | DKK 1,3M | +7% |
| EBITDA | DKK 81K | +271% |
| Net profit | DKK 22K | +121% |
| Total assets | DKK 738K | +76% |
| Equity | DKK -72K | +23% |
| Employees | 10 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 816 | 897 | 994 | 1.178 | 1.265 |
| Staff expenses | -746 | -822 | -1.042 | -1.225 | -1.185 |
| EBITDA | 70 | 75 | -48 | -47 | 81 |
| Depreciation & amort. | -73 | -89 | -81 | -59 | -34 |
| EBIT | -3 | -14 | -129 | -107 | 46 |
| Net financials | -5 | -3 | -14 | -27 | -17 |
| Profit before tax | -8 | -17 | -143 | -133 | 29 |
| Tax | -0 | -3 | -30 | -28 | 7 |
| Net profit | -8 | -14 | -113 | -105 | 22 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 456 | 492 | 392 | 420 | 738 |
| Equity | 139 | 126 | 12 | -93 | -72 |
| Long-term debt | 0 | 0 | 0 | 0 | 564 |
| Short-term debt | 317 | 367 | 380 | 513 | 246 |
| Total debt | 317 | 367 | 380 | 513 | 809 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
TB Management | Management | 2017 |
MC Management | Management | 2017 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 20–24.99% | 20–24.99% | 2017 | |
| Company | 20–24.99% | 20–24.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Theis Bach Nielsen | Management | 0 companies |
| Mads Claus Henriksen | Management | 0 companies |