| Revenue | DKK 10,2M | -6% |
| EBITDA | DKK 3,6M | -30% |
| Net profit | DKK 137K | +11% |
| Total assets | DKK 97,3M | +7% |
| Equity | DKK 2M | +8% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 10.323 | 10.040 | 11.964 | 10.892 | 10.201 |
| Staff expenses | -5.607 | -5.704 | -6.050 | -5.772 | -6.610 |
| EBITDA | 4.716 | 4.336 | 5.914 | 5.121 | 3.591 |
| Depreciation & amort. | -3.374 | -3.924 | -5.436 | -4.560 | -3.316 |
| EBIT | 1.342 | 411 | 477 | 561 | 276 |
| Net financials | -195 | -339 | -400 | -459 | -144 |
| Profit before tax | 1.147 | 73 | 77 | 102 | 132 |
| Tax | 253 | -97 | -42 | -21 | -4 |
| Net profit | 894 | 170 | 119 | 123 | 137 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 133.643 | 133.409 | 122.725 | 90.494 | 97.272 |
| Equity | 1.406 | 1.576 | 1.695 | 1.819 | 1.955 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 131.787 | 131.499 | 120.853 | 88.676 | 95.317 |
| Total debt | 131.787 | 131.499 | 120.853 | 88.676 | 95.317 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JN Management | Management | 2025 |
| Former (5) | ||
PD Management | Management | 2021 – 2025 |
TN Management | Management | 2020 – 2021 |
PR Management | Management | 2018 – 2020 |
PS Management | Management | 2021 – 2021 |
JM Management | Management | 2025 – 2025 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Devantier Therkelsen | Management | 0 companies |
| Thomas Nielsen-Romero | Management | 0 companies |
| Peter Rønn Sørensen | Management | 0 companies |
| Peter Skovbakke | Management | 0 companies |
| Jens-Henrik Munk Hansen | Management | 0 companies |
| Jesper Nakskov Due | Management | 0 companies |