| Revenue | DKK 18,1M | +19% |
| EBITDA | DKK 1,2M | -51% |
| Net profit | DKK 187K | -85% |
| Total assets | DKK 11M | +32% |
| Equity | DKK 2,7M | +7% |
| Employees | 49 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.540 | 6.886 | 8.134 | 10.036 | 9.469 | 11.747 | 15.240 | 18.105 |
| Staff expenses | -1.797 | -5.103 | -5.679 | -8.187 | -8.927 | -10.824 | -12.881 | -16.946 |
| EBITDA | 1.743 | 1.783 | 2.455 | 1.850 | 542 | 922 | 2.358 | 1.159 |
| Depreciation & amort. | -152 | -278 | -277 | -428 | -471 | -436 | -446 | -701 |
| EBIT | 1.591 | 1.505 | 2.178 | 1.422 | 71 | 487 | 1.912 | 458 |
| Net financials | -110 | -140 | -650 | -321 | -51 | -125 | -273 | -208 |
| Profit before tax | 1.480 | 1.365 | 1.528 | 1.101 | 20 | 362 | 1.640 | 250 |
| Tax | 329 | 304 | 467 | 297 | 71 | 111 | 369 | 63 |
| Net profit | 1.152 | 1.061 | 1.061 | 803 | -52 | 251 | 1.271 | 187 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 4.744 | 6.225 | 8.192 | 5.506 | 4.350 | 6.318 | 8.316 | 10.973 |
| Equity | 1.202 | 1.862 | 2.773 | 1.673 | 1.022 | 1.273 | 2.544 | 2.731 |
| Long-term debt | 2.021 | 1.861 | 1.694 | 0 | 0 | 1.742 | 1.558 | 1.027 |
| Short-term debt | 1.522 | 2.502 | 3.725 | 3.832 | 3.328 | 3.303 | 4.214 | 7.215 |
| Total debt | 3.543 | 4.363 | 5.419 | 3.832 | 3.328 | 5.045 | 5.772 | 8.242 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EG Management | Management | 2017 | — | — |
NS Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Harlow Holding ApS | Company | 90.0% | 90.0% | 2021 |
SCHMIEGELOW HOLDING ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Emil Glaser | Management | 0 companies |
| Nina Schmiegelow | Management | 0 companies |