| Revenue | DKK 820K | +67% |
| EBITDA | DKK 226K | +275% |
| Net profit | DKK 50K | +118% |
| Total assets | DKK 1,1M | +9% |
| Equity | DKK -1,5M | +3% |
| Employees | 12 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -205 | -104 | 9 | 213 | 637 | 491 | 820 |
| Staff expenses | -92 | -378 | -280 | -399 | -498 | -620 | -594 |
| EBITDA | -298 | -482 | -271 | -186 | 139 | -129 | 226 |
| Depreciation & amort. | -36 | -90 | -92 | -92 | -104 | -115 | -62 |
| EBIT | -334 | -572 | -363 | -277 | 35 | -244 | 164 |
| Net financials | -6 | -14 | -27 | -43 | -105 | -119 | -99 |
| Profit before tax | -340 | -586 | -390 | -321 | -70 | -363 | 65 |
| Tax | -75 | -129 | -86 | -0 | -86 | -80 | 15 |
| Net profit | -265 | -457 | -304 | -321 | 16 | -284 | 50 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 908 | 975 | 1.235 | 929 | 930 | 1.016 | 1.111 |
| Equity | -215 | -672 | -976 | -1.297 | -1.281 | -1.565 | -1.515 |
| Long-term debt | 1.086 | 1.565 | 1.724 | 1.741 | 1.819 | 1.893 | 2.498 |
| Short-term debt | 37 | 81 | 487 | 485 | 391 | 688 | 128 |
| Total debt | 1.123 | 1.647 | 2.211 | 2.226 | 2.211 | 2.581 | 2.626 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2018 | — | — |
UP Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Stambar Kompagniet ApS. | Company | 50.0% | 50.0% | 2018 |
CRUNCHY BONES ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Rejnholt Hansen | Management | 0 companies |
| Ulrik Petersen | Management | 0 companies |