| Revenue | DKK 17,2M | +56% |
| EBITDA | DKK 13,4M | +68% |
| Net profit | DKK 4,8M | +4% |
| Total assets | DKK 171,8M | +17% |
| Equity | DKK 26,9M | +22% |
| Employees | 16 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 9.177 | 12.975 | 15.754 | 13.313 | 11.537 | 11.053 | 17.202 |
| Staff expenses | -4.092 | -4.698 | -4.518 | -5.189 | -6.403 | -6.655 | -6.902 |
| EBITDA | 3.924 | 7.447 | 11.236 | 6.290 | 7.002 | 7.940 | 13.360 |
| Depreciation & amort. | -1.600 | -1.987 | -2.055 | -1.773 | -2.718 | -2.655 | -2.602 |
| EBIT | 2.324 | 5.460 | 9.182 | 4.518 | 4.284 | 5.284 | 10.757 |
| Net financials | -1.994 | -2.291 | -1.914 | -2.867 | -3.271 | 3.103 | -907 |
| Profit before tax | 330 | 3.169 | 7.268 | 1.651 | 1.013 | 5.858 | 5.947 |
| Tax | 4 | 724 | 1.726 | 507 | -388 | 1.190 | 1.108 |
| Net profit | 326 | 2.445 | 5.542 | 1.144 | 1.401 | 4.667 | 4.840 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 71.907 | 80.625 | 81.954 | 123.474 | 137.021 | 146.447 | 171.760 |
| Equity | 7.821 | 10.049 | 15.591 | 17.464 | 20.770 | 22.021 | 26.861 |
| Long-term debt | 50.592 | 50.229 | 55.291 | 75.882 | 89.529 | 92.154 | 89.458 |
| Short-term debt | 12.317 | 18.507 | 7.710 | 26.054 | 22.499 | 26.654 | 48.717 |
| Total debt | 62.909 | 68.736 | 63.001 | 101.936 | 112.028 | 118.809 | 138.174 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frama Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Pasgaard Larsen | Board of Directors | 0 companies |
| Lars Boje | Chairman | 0 companies |
| Lars Peder Løkke | Board of Directors | 0 companies |
| Jørgen Søndergaard Axelsen | Board of Directors | 0 companies |