| Revenue | DKK 17,8M | +2% |
| EBITDA | DKK 366K | -87% |
| Net profit | DKK -597K | -136% |
| Total assets | DKK 16,8M | -3% |
| Equity | DKK 5,9M | -9% |
| Employees | 39 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 11.704 | 17.140 | 16.460 | 17.539 | 17.813 |
| Staff expenses | -9.289 | -15.380 | -14.179 | -14.634 | -17.447 |
| EBITDA | 2.415 | 1.760 | 2.281 | 2.905 | 366 |
| Depreciation & amort. | -207 | -280 | -258 | -554 | -822 |
| EBIT | 2.208 | 1.480 | 2.024 | 2.350 | -456 |
| Net financials | -47 | -44 | -257 | -202 | -290 |
| Profit before tax | 2.162 | 1.435 | 1.766 | 2.148 | -746 |
| Tax | 477 | 317 | 397 | 482 | -149 |
| Net profit | 1.684 | 1.118 | 1.369 | 1.666 | -597 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.756 | 13.480 | 13.252 | 17.252 | 16.820 |
| Equity | 2.386 | 3.504 | 4.873 | 6.539 | 5.941 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.291 | 9.925 | 8.379 | 10.714 | 10.879 |
| Total debt | 7.291 | 9.925 | 8.379 | 10.714 | 10.879 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
ML Management | Management | 2017 |
KS Management | Management | 2017 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2021 | |
| Company | 20–24.99% | 20–24.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lykke Brøndum | Management | 0 companies |
| Kenneth Secher Rømer | Management | 0 companies |