| Revenue | DKK 8,2M | +16% |
| EBITDA | DKK 5,6M | +18% |
| Net profit | DKK 3,9M | +20% |
| Total assets | DKK 6,8M | +17% |
| Equity | DKK 4,3M | +28% |
| Employees | 8 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -64 | 890 | 1.431 | 2.805 | 4.589 | 5.797 | 7.056 | 8.186 |
| Staff expenses | -0 | -280 | -840 | -1.010 | -1.556 | -2.219 | -2.331 | -2.595 |
| EBITDA | -64 | 610 | 591 | 1.795 | 3.033 | 3.578 | 4.725 | 5.592 |
| Depreciation & amort. | -0 | -32 | -115 | -229 | -333 | -422 | -463 | -501 |
| EBIT | -64 | 578 | 476 | 1.566 | 2.699 | 3.157 | 4.262 | 5.091 |
| Net financials | -0 | -2 | -6 | -11 | -16 | -19 | -28 | -7 |
| Profit before tax | -64 | 576 | 470 | 1.555 | 2.683 | 3.138 | 4.234 | 5.083 |
| Tax | -13 | 128 | 106 | 342 | 572 | 699 | 949 | 1.136 |
| Net profit | -51 | 447 | 364 | 1.213 | 2.112 | 2.438 | 3.285 | 3.947 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 127 | 809 | 1.490 | 2.987 | 3.955 | 5.221 | 5.800 | 6.797 |
| Equity | -1 | 446 | 810 | 2.023 | 2.635 | 3.073 | 3.358 | 4.306 |
| Long-term debt | 0 | 0 | 0 | 334 | 591 | 666 | 837 | 994 |
| Short-term debt | 128 | 358 | 663 | 618 | 729 | 1.482 | 1.596 | 1.487 |
| Total debt | 128 | 358 | 663 | 953 | 1.321 | 2.148 | 2.433 | 2.481 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BD Management | Management | 2017 | — | — |
JH Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IDASHØJ Holding ApS | Company | 50.0% | 50.0% | 2017 |
Hedegaard Schmidt ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Benni Dan Olsen | Management | 0 companies |
| Jesper Hedegaard Schmidt | Management | 0 companies |