| Revenue | DKK 1,9M | +28% |
| EBITDA | DKK 847K | +40% |
| Net profit | DKK 529K | +50% |
| Total assets | DKK 2M | -2% |
| Equity | DKK 1,4M | +58% |
| Employees | 3 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 544 | 482 | 821 | 874 | 1.221 | 1.738 | 1.445 | 1.854 |
| Staff expenses | -258 | -447 | -485 | -486 | -744 | -760 | -839 | -1.007 |
| EBITDA | 286 | 36 | 336 | 388 | 476 | 978 | 606 | 847 |
| Depreciation & amort. | -0 | -28 | -35 | -57 | -103 | -116 | -142 | -152 |
| EBIT | 286 | 8 | 301 | 331 | 373 | 862 | 464 | 695 |
| Net financials | -2 | -3 | -5 | -2 | -7 | -10 | -5 | -12 |
| Profit before tax | 284 | 5 | 296 | 329 | 366 | 852 | 458 | 683 |
| Tax | 63 | 2 | 66 | 72 | 70 | 191 | 107 | 154 |
| Net profit | 220 | 3 | 230 | 256 | 296 | 662 | 352 | 529 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 470 | 512 | 797 | 937 | 996 | 1.604 | 2.077 | 2.032 |
| Equity | 270 | 168 | 398 | 543 | 584 | 962 | 914 | 1.443 |
| Long-term debt | 41 | 5 | 55 | 77 | 81 | 194 | 104 | 158 |
| Short-term debt | 135 | 319 | 311 | 291 | 309 | 422 | 1.026 | 391 |
| Total debt | 176 | 324 | 366 | 368 | 390 | 616 | 1.131 | 549 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rosendal Invest 2021 ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Rosendal | Chief Executive Officer | 0 companies |