| Revenue | DKK 20M | +19% |
| EBITDA | DKK 3,8M | +179% |
| Net profit | DKK 2,3M | +185% |
| Total assets | DKK 17,5M | +38% |
| Equity | DKK 4,8M | +89% |
| Employees | 57 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 523 | 1.941 | 2.490 | 6.341 | 5.618 | 8.034 | 16.830 | 20.043 |
| Staff expenses | -258 | -1.303 | -1.729 | -1.869 | -3.728 | -9.737 | -15.476 | -16.252 |
| EBITDA | 265 | 638 | 762 | 4.068 | 1.890 | -1.703 | 1.355 | 3.785 |
| Depreciation & amort. | -0 | -0 | -2 | -763 | -813 | -517 | -481 | -552 |
| EBIT | 265 | 638 | 760 | 3.306 | 1.077 | -2.220 | 874 | 3.233 |
| Net financials | -4 | -11 | -26 | 28 | -46 | -114 | 103 | -297 |
| Profit before tax | 261 | 627 | 733 | 3.333 | 1.030 | -2.334 | 976 | 2.936 |
| Tax | 65 | 143 | -0 | 982 | 197 | 557 | 185 | 679 |
| Net profit | 196 | 484 | 733 | 2.351 | 833 | -2.891 | 791 | 2.256 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 859 | 2.307 | 6.221 | 9.191 | 12.361 | 8.753 | 12.730 | 17.517 |
| Equity | 246 | 730 | 1.463 | 3.814 | 4.647 | 1.756 | 2.547 | 4.804 |
| Long-term debt | 0 | 0 | 0 | 117 | 0 | 51 | 5.683 | 8.436 |
| Short-term debt | 613 | 1.577 | 4.757 | 5.259 | 7.713 | 6.946 | 4.499 | 4.278 |
| Total debt | 613 | 1.577 | 4.757 | 5.376 | 7.713 | 6.997 | 10.182 | 12.713 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2017 | — | — |
DJ Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOCA Holding af 2017 ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Merete Holst | Management | 0 companies |
| Dorte Juhl Østergaard | Management | 0 companies |