| Revenue | DKK 7M | +19% |
| EBITDA | DKK 964K | -7% |
| Net profit | DKK 263K | -28% |
| Total assets | DKK 10,3M | +21% |
| Equity | DKK 2,8M | +10% |
| Employees | 23 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 578 | 1.170 | 1.599 | 3.320 | 4.897 | 5.856 | 6.965 |
| Staff expenses | -1.025 | -982 | -1.454 | -2.466 | -3.760 | -4.819 | -5.905 |
| EBITDA | -447 | 187 | 145 | 853 | 1.137 | 1.036 | 964 |
| Depreciation & amort. | -8 | -8 | -15 | -44 | -78 | -229 | -281 |
| EBIT | -454 | 180 | 130 | 810 | 1.059 | 807 | 683 |
| Net financials | -23 | -18 | -40 | -49 | -203 | -329 | -325 |
| Profit before tax | -477 | 162 | 90 | 760 | 856 | 478 | 358 |
| Tax | -101 | 38 | 21 | 169 | 198 | 111 | 95 |
| Net profit | -376 | 124 | 69 | 592 | 658 | 367 | 263 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 991 | 1.581 | 2.787 | 3.806 | 6.802 | 8.534 | 10.293 |
| Equity | 24 | 399 | 468 | 1.060 | 1.718 | 2.585 | 2.848 |
| Long-term debt | 0 | 15 | 89 | 0 | 0 | 0 | 0 |
| Short-term debt | 966 | 1.167 | 2.231 | 2.746 | 5.080 | 5.949 | 7.444 |
| Total debt | 966 | 1.182 | 2.320 | 2.746 | 5.080 | 5.949 | 7.444 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Make Global ApS | Company | 66.7% | 66.7% | 2025 |
KvistOlesen ApS | Company | 20.0% | 20.0% | 2025 |
Henrik Bruun Holding IVS | Company | 10.0% | 10.0% | 2018 |
JMunch Holding IVS | Company | 10.0% | 10.0% | 2018 |
Hb og Jm Holding ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Line Kvist Olesen | Management | 0 companies |