| Revenue | DKK 10,1M | -15% |
| EBITDA | DKK 666K | -84% |
| Net profit | DKK 411K | -87% |
| Total assets | DKK 19,6M | -24% |
| Equity | DKK 5,9M | -16% |
| Employees | 17 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.508 | 5.983 | 8.957 | 11.943 | 10.100 |
| Staff expenses | -2.777 | -3.480 | -5.480 | -7.810 | -9.433 |
| EBITDA | 3.731 | 2.442 | 3.476 | 4.133 | 666 |
| Depreciation & amort. | -188 | -204 | -197 | -142 | -99 |
| EBIT | 3.543 | 2.238 | 3.280 | 3.992 | 567 |
| Net financials | -19 | -33 | 1 | 15 | -21 |
| Profit before tax | 3.524 | 2.205 | 3.281 | 4.006 | 547 |
| Tax | 778 | 491 | 735 | 901 | 136 |
| Net profit | 2.746 | 1.714 | 2.546 | 3.106 | 411 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 13.193 | 9.099 | 17.778 | 25.806 | 19.562 |
| Equity | 3.635 | 3.848 | 5.194 | 7.000 | 5.911 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.196 | 5.073 | 12.159 | 17.985 | 13.321 |
| Total debt | 9.196 | 5.073 | 12.159 | 17.985 | 13.321 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AM Management | Management | 2017 |
SN Management | Management | 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 50–66.65% | 2017 | |
| Company | 33.33–49.99% | 50–66.65% | 2018 | |
| Company | 10–14.99% | 0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Maagaard | Management | 0 companies |
| Søren Nielsen | Management | 0 companies |
| Mick Kabel | Board of Directors | 0 companies |
| Johnny Pilgaard | Board of Directors | 0 companies |
| Henrik Dueholm Madsen | Chairman | 0 companies |