| Revenue | DKK 4,5M | -42% |
| EBITDA | DKK -1,5M | -251% |
| Net profit | DKK -1,2M | -286% |
| Total assets | DKK 1,7M | -42% |
| Equity | DKK 484K | -71% |
| Employees | 20 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 5.938 | 7.702 | 5.690 | 7.862 | 8.896 | 7.727 | 4.473 |
| Staff expenses | -5.112 | -6.818 | -4.962 | -5.797 | -7.070 | -6.753 | -5.946 |
| EBITDA | 826 | 884 | 728 | 2.065 | 1.827 | 974 | -1.472 |
| Depreciation & amort. | -240 | -351 | -366 | -381 | -398 | -180 | -68 |
| EBIT | 586 | 532 | 363 | 1.685 | 1.429 | 795 | -1.540 |
| Net financials | -13 | -12 | -17 | -4 | 38 | 56 | 8 |
| Profit before tax | 573 | 521 | 346 | 1.681 | 1.466 | 851 | -1.533 |
| Tax | 135 | 115 | 113 | 383 | 350 | 204 | -330 |
| Net profit | 438 | 405 | 232 | 1.297 | 1.117 | 647 | -1.203 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.395 | 3.172 | 3.840 | 5.506 | 4.913 | 2.941 | 1.706 |
| Equity | 488 | 893 | 1.126 | 2.423 | 3.540 | 1.687 | 484 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.779 | 2.164 | 2.632 | 3.037 | 1.370 | 1.254 | 1.222 |
| Total debt | 1.779 | 2.164 | 2.632 | 3.037 | 1.370 | 1.254 | 1.222 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Management | Management | 2023 | — | — |
JB Management | Management | 2017 | — | — |
IM Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IMS Invest ApS | Company | 50.0% | 50.0% | 2025 |
Blom Holding ApS | Company | 50.0% | 50.0% | 2025 |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Alberte Sander Wittrup Willumsen | Management | 0 companies |
| Jakob Blom | Management | 0 companies |
| Ida Marie Steensborg | Management | 0 companies |