| Revenue | DKK 15,2M | +69% |
| EBITDA | DKK 350K | -86% |
| Net profit | DKK 117K | -94% |
| Total assets | DKK 17,7M | +114% |
| Equity | DKK 3,6M | +3% |
| Employees | 24 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 3.236 | 8.683 | 9.157 | 12.071 | 16.814 | 9.036 | 15.237 |
| Staff expenses | -2.821 | -5.625 | -7.205 | -8.490 | -11.839 | -6.533 | -14.887 |
| EBITDA | 415 | 3.058 | 1.951 | 3.581 | 4.976 | 2.502 | 350 |
| Depreciation & amort. | -13 | -26 | -33 | -23 | -58 | -4 | -8 |
| EBIT | 402 | 3.032 | 1.919 | 3.558 | 4.918 | 2.498 | 342 |
| Net financials | -5 | -18 | 14 | 31 | 23 | 5 | -153 |
| Profit before tax | 397 | 3.014 | 1.932 | 3.588 | 4.940 | 2.503 | 189 |
| Tax | 89 | 665 | 428 | 791 | 1.095 | 551 | 72 |
| Net profit | 308 | 2.349 | 1.504 | 2.797 | 3.846 | 1.952 | 117 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.650 | 5.531 | 6.068 | 7.447 | 9.239 | 8.279 | 17.682 |
| Equity | 408 | 2.757 | 2.261 | 3.659 | 5.004 | 3.456 | 3.573 |
| Long-term debt | 167 | 534 | 577 | 601 | 465 | 463 | 376 |
| Short-term debt | 1.075 | 2.240 | 3.230 | 3.187 | 3.770 | 4.360 | 13.660 |
| Total debt | 1.242 | 2.774 | 3.807 | 3.788 | 4.235 | 4.823 | 14.037 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2024 | — | — |
NO Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lindstrøm | Management | 0 companies |
| Niels Osterland | Management | 0 companies |