| Revenue | DKK 66,7M | -23% |
| EBITDA | DKK 8,9M | -42% |
| Net profit | DKK 2,3M | -66% |
| Total assets | DKK 39,7M | -12% |
| Equity | DKK 21,9M | +12% |
| Employees | 26 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 14.105 | 32.054 | 23.621 | 29.891 | 4.068 | 82.562 | 86.479 | 66.704 |
| Staff expenses | -11.608 | -28.114 | -21.356 | -28.321 | -3.431 | -72.695 | -71.129 | -57.797 |
| EBITDA | 2.498 | 3.941 | 2.265 | 1.569 | 636 | 9.867 | 15.350 | 8.907 |
| Depreciation & amort. | -70 | -236 | -420 | -378 | -43 | -733 | -1.647 | -1.612 |
| EBIT | 2.427 | 3.705 | 1.845 | 1.191 | 593 | 9.134 | 13.703 | 7.295 |
| Net financials | -237 | -102 | -807 | 813 | -70 | -630 | -437 | -580 |
| Profit before tax | 2.191 | 3.603 | 1.038 | 2.004 | 523 | 8.504 | 13.266 | 6.714 |
| Tax | 504 | 804 | 236 | 755 | 100 | 4.260 | 6.509 | 4.435 |
| Net profit | 1.687 | 2.798 | 802 | 1.249 | 423 | 4.244 | 6.758 | 2.280 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 5.976 | 10.319 | 17.231 | 12.971 | 15.465 | 38.404 | 45.033 | 39.697 |
| Equity | 1.737 | 4.535 | 5.337 | 8.019 | 8.442 | 12.854 | 19.612 | 21.892 |
| Long-term debt | 0 | 891 | 0 | 0 | 0 | 1.506 | 585 | 0 |
| Short-term debt | 4.125 | 4.797 | 11.856 | 4.923 | 7.014 | 24.045 | 24.837 | 17.806 |
| Total debt | 4.125 | 5.688 | 11.856 | 4.923 | 7.014 | 25.550 | 25.421 | 17.806 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2025 | — | — |
MP Management | Management | 2018 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Sarah Kathleen Ward | Management | 0 companies |
| Michael Peter Grønager | Management | 0 companies |
| Jonathan Brett Levin | Chief Executive Officer | 0 companies |