| Revenue | DKK 5,6M | -14% |
| EBITDA | DKK 729K | -57% |
| Net profit | DKK 29K | -96% |
| Total assets | DKK 6,3M | -9% |
| Equity | DKK 1,6M | +2% |
| Employees | 17 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 5.362 | 2.565 | 3.756 | 6.313 | 6.511 | 6.547 | 5.623 |
| Staff expenses | -4.587 | -3.147 | -3.317 | -4.067 | -5.105 | -4.863 | -4.894 |
| EBITDA | 776 | -582 | 439 | 2.246 | 1.405 | 1.684 | 729 |
| Depreciation & amort. | -302 | -323 | -754 | -754 | -857 | -748 | -690 |
| EBIT | 473 | -905 | -315 | 1.492 | 549 | 936 | 39 |
| Net financials | -16 | -4 | -3 | -18 | -2 | 19 | -1 |
| Profit before tax | 457 | -909 | -318 | 1.474 | 547 | 955 | 38 |
| Tax | 105 | -199 | -67 | 506 | 130 | 212 | 9 |
| Net profit | 352 | -711 | -251 | 968 | 417 | 743 | 29 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.328 | 4.299 | 4.743 | 5.330 | 5.385 | 6.902 | 6.312 |
| Equity | 402 | -309 | -560 | 408 | 825 | 1.568 | 1.596 |
| Long-term debt | 101 | 116 | 0 | 186 | 0 | 60 | 0 |
| Short-term debt | 2.821 | 4.492 | 5.303 | 4.577 | 4.406 | 5.174 | 4.660 |
| Total debt | 2.923 | 4.608 | 5.303 | 4.762 | 4.406 | 5.234 | 4.660 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2018 | — | — |
JM Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
The down under guys ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Matthew Alexander Niall | Management | 0 companies |
| Jason Matthew Renwick | Management | 0 companies |