| Revenue | DKK 5,1M | +18% |
| EBITDA | DKK 993K | +91% |
| Net profit | DKK 764K | +96% |
| Total assets | DKK 3,2M | +21% |
| Equity | DKK 1,8M | +27% |
| Employees | 7 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.998 | 4.198 | 3.718 | 4.378 | 5.145 |
| Staff expenses | -3.154 | -3.641 | -3.322 | -3.857 | -4.152 |
| EBITDA | 627 | 557 | 396 | 521 | 993 |
| Depreciation & amort. | -15 | -24 | -34 | -22 | -13 |
| EBIT | 612 | 533 | 362 | 499 | 980 |
| Net financials | -12 | -13 | 4 | 0 | 1 |
| Profit before tax | 600 | 520 | 366 | 499 | 981 |
| Tax | 134 | 116 | 81 | 110 | 218 |
| Net profit | 466 | 404 | 285 | 389 | 764 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.543 | 3.787 | 2.519 | 2.662 | 3.220 |
| Equity | 1.266 | 1.404 | 1.285 | 1.389 | 1.764 |
| Long-term debt | 108 | 328 | 108 | 0 | 0 |
| Short-term debt | 2.169 | 2.055 | 1.126 | 1.273 | 1.457 |
| Total debt | 2.277 | 2.384 | 1.234 | 1.273 | 1.457 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NO Management | Management | 2025 |
| Former (1) | ||
MB Management | Management | 2017 – 2025 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2017 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Bøeck | Management | 0 companies |
| Niels Odyja Pedersen | Management | 0 companies |