| Revenue | DKK 4M | +21% |
| EBITDA | DKK 836K | -12% |
| Net profit | DKK 172K | -51% |
| Total assets | DKK 8,2M | -1% |
| Equity | DKK 1,8M | +10% |
| Employees | 32 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 2.519 | 2.428 | 2.291 | 2.983 | 3.286 | 3.315 | 4.000 |
| Staff expenses | -2.342 | -2.092 | -1.772 | -2.334 | -2.502 | -2.365 | -3.164 |
| EBITDA | 178 | 335 | 518 | 649 | 784 | 950 | 836 |
| Depreciation & amort. | -85 | -91 | -100 | -151 | -183 | -219 | -309 |
| EBIT | 93 | 244 | 419 | 498 | 602 | 731 | 528 |
| Net financials | -38 | -28 | -33 | -63 | -95 | -281 | -320 |
| Profit before tax | 55 | 217 | 386 | 435 | 506 | 450 | 207 |
| Tax | 8 | 49 | 86 | 101 | 112 | 101 | 35 |
| Net profit | 46 | 168 | 299 | 334 | 394 | 349 | 172 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 982 | 1.442 | 2.275 | 4.515 | 4.847 | 8.201 | 8.154 |
| Equity | 96 | 264 | 564 | 898 | 1.292 | 1.640 | 1.812 |
| Long-term debt | 432 | 384 | 227 | 2.201 | 2.098 | 5.068 | 4.787 |
| Short-term debt | 454 | 794 | 1.477 | 1.368 | 1.385 | 1.370 | 1.420 |
| Total debt | 886 | 1.178 | 1.704 | 3.569 | 3.483 | 6.438 | 6.207 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2018 | |
| Individual | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|