| Revenue | DKK 5M | +38% |
| EBITDA | DKK -938K | +9% |
| Net profit | DKK -935K | -8% |
| Total assets | DKK 12,5M | +8% |
| Equity | DKK -1,4M | -216% |
| Employees | 6 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -704 | -8 | 1.866 | 5.313 | 3.662 | 5.048 |
| Staff expenses | -106 | -549 | -2.629 | -2.517 | -4.692 | -5.981 |
| EBITDA | -810 | -557 | -763 | 2.796 | -1.030 | -938 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -23 |
| EBIT | -810 | -557 | -763 | 2.796 | -1.030 | -960 |
| Net financials | -6 | -21 | -65 | -83 | -74 | -233 |
| Profit before tax | -816 | -578 | -828 | 2.713 | -1.104 | -1.193 |
| Tax | -179 | -127 | -182 | 598 | -241 | -258 |
| Net profit | -637 | -451 | -646 | 2.115 | -864 | -935 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 337 | 261 | 6.543 | 6.401 | 11.583 | 12.517 |
| Equity | -587 | -1.038 | -1.684 | 431 | -433 | -1.368 |
| Long-term debt | 0 | 54 | 0 | 0 | 0 | 0 |
| Short-term debt | 924 | 1.244 | 8.227 | 5.970 | 12.016 | 13.885 |
| Total debt | 924 | 1.298 | 8.227 | 5.970 | 12.016 | 13.885 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2018 | — | — |
JD Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Opus Group ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Bolding Kristensen | Management | 0 companies |
| Jonas Dalby Mandix | Chief Executive Officer | 0 companies |