| Revenue | DKK 2,7M | +18% |
| EBITDA | DKK 26K | +103% |
| Net profit | DKK -516K | +63% |
| Total assets | DKK 4,8M | -6% |
| Equity | DKK -2,6M | -24% |
| Employees | 14 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 2.271 | 2.544 | 3.504 | 3.174 | 2.541 | 2.274 | 2.683 |
| Staff expenses | -3.190 | -2.641 | -2.687 | -2.952 | -3.212 | -3.156 | -2.657 |
| EBITDA | -929 | -97 | 817 | 222 | -671 | -882 | 26 |
| Depreciation & amort. | -86 | -111 | -115 | -142 | -173 | -251 | -235 |
| EBIT | -1.015 | -208 | 702 | 81 | -843 | -1.133 | -209 |
| Net financials | -76 | -84 | -59 | -55 | -108 | -266 | -307 |
| Profit before tax | -1.091 | -292 | 643 | 25 | -952 | -1.399 | -516 |
| Tax | -0 | -295 | 143 | 6 | -209 | -0 | -0 |
| Net profit | -1.091 | 3 | 500 | 19 | -743 | -1.399 | -516 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.334 | 4.014 | 4.257 | 5.127 | 5.551 | 5.168 | 4.834 |
| Equity | -991 | -988 | -288 | -269 | -712 | -2.111 | -2.628 |
| Long-term debt | 200 | 200 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.125 | 4.802 | 4.545 | 5.396 | 6.263 | 7.279 | 7.462 |
| Total debt | 4.325 | 5.002 | 4.545 | 5.396 | 6.263 | 7.279 | 7.462 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2018 | — | — |
SH Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SJ Farver Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Bang Johst | Management | 0 companies |
| Sidse Henriette Johst | Management | 0 companies |