| Revenue | DKK 3,4M | +40% |
| EBITDA | DKK 2,6M | +51% |
| Net profit | DKK 2,1M | +47% |
| Total assets | DKK 7,5M | -32% |
| Equity | DKK 4,6M | +44% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 157 | 1.045 | 866 | 2.248 | 1.430 | 438 | 2.419 | 3.384 |
| Staff expenses | -646 | -611 | -633 | -685 | -661 | -697 | -715 | -805 |
| EBITDA | -489 | 434 | 233 | 1.564 | 769 | -259 | 1.704 | 2.580 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -489 | 434 | 233 | 1.564 | 769 | -259 | 1.704 | 2.580 |
| Net financials | -4 | -11 | -6 | -15 | -33 | 45 | 100 | 86 |
| Profit before tax | -493 | 422 | 227 | 1.549 | 736 | -214 | 1.804 | 2.666 |
| Tax | -100 | 93 | 50 | 341 | 167 | -46 | 399 | 598 |
| Net profit | -393 | 329 | 177 | 1.207 | 569 | -169 | 1.405 | 2.068 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 456 | 1.682 | 768 | 3.406 | 3.009 | 1.844 | 10.981 | 7.480 |
| Equity | 107 | 436 | 612 | 1.820 | 2.389 | 1.770 | 3.175 | 4.572 |
| Long-term debt | 100 | 7 | 0 | 0 | 0 | 0 | 0 | 556 |
| Short-term debt | 349 | 1.247 | 156 | 1.586 | 620 | 74 | 7.806 | 2.353 |
| Total debt | 349 | 1.247 | 156 | 1.586 | 620 | 74 | 7.806 | 2.909 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2017 | — | — |
BM Management | Management | 2017 | — | — |
XJ Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANVAN A/S | Company | 33.3% | 33.3% | 2017 |
| Individual | 33.3% | 33.3% | 2017 | |
STÅL & PLAST A/S | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Brå Sørensen | Management | 0 companies |
| Bo Mikael Liebmann Jørgensen | Management | 0 companies |
| Xander Johan van der Zande | Management | 0 companies |