| Revenue | DKK 1,3M | +15% |
| EBITDA | DKK -432K | -179% |
| Net profit | DKK 790K | +18% |
| Total assets | DKK 1,5M | -16% |
| Equity | DKK 45K | +106% |
| Employees | 11 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -179 | -273 | -239 | 683 | 337 | -32 | -81 | 1.140 | 1.308 |
| Staff expenses | -62 | -97 | -153 | -210 | -354 | -382 | -372 | -595 | -1.740 |
| EBITDA | -240 | -371 | -392 | 472 | -17 | -414 | -453 | 545 | -432 |
| Depreciation & amort. | -12 | -17 | -35 | -41 | -45 | -42 | -38 | -18 | -9 |
| EBIT | -252 | -388 | -427 | 431 | -62 | -456 | -491 | 527 | -441 |
| Net financials | -3 | -8 | -21 | -10 | -47 | -53 | -77 | -227 | 1.457 |
| Profit before tax | -255 | -396 | -448 | 422 | -109 | -509 | -568 | 300 | 1.016 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -367 | 226 |
| Net profit | -255 | -396 | -448 | 422 | -109 | -509 | -568 | 667 | 790 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 169 | 645 | 619 | 1.080 | 1.649 | 978 | 699 | 1.831 | 1.538 |
| Equity | 157 | 11 | -437 | -15 | -124 | -844 | -1.411 | -744 | 45 |
| Long-term debt | 0 | 0 | 1.003 | 1.011 | 1.644 | 1.693 | 1.744 | 1.796 | 0 |
| Short-term debt | 12 | 634 | 52 | 84 | 129 | 129 | 366 | 779 | 1.493 |
| Total debt | 12 | 634 | 1.056 | 1.095 | 1.773 | 1.822 | 2.110 | 2.576 | 1.493 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2017 | — | — |
JT Management | Management | 2022 | — | — |
MB Management | Management | 2017 | — | — |
JT Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mads Bülow Duus Holding ApS | Company | 50.0% | 50.0% | 2022 |
| Individual | 33.3% | 33.3% | 2022 | |
Christian Busk Jervelund Holding ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Busk Jervelund | Management | 0 companies |
| Jan Thomas Sørbø Sviggum | Management | 0 companies |
| Mads Bülow Duus | Management | 0 companies |
| Jan Thomas Sørbø Sviggum | Management | 0 companies |