| Revenue | DKK 2,8M | -58% |
| EBITDA | DKK -733K | -176% |
| Net profit | DKK -857K | -227% |
| Total assets | DKK 2M | -19% |
| Equity | DKK 220K | -80% |
| Employees | 8 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 419 | 1.665 | 2.873 | 4.790 | 6.827 | 6.733 | 2.847 |
| Staff expenses | -371 | -1.607 | -2.842 | -4.451 | -6.636 | -5.774 | -3.580 |
| EBITDA | 48 | 58 | 31 | 340 | 190 | 959 | -733 |
| Depreciation & amort. | -5 | -20 | -20 | -22 | -28 | -22 | -26 |
| EBIT | 43 | 38 | 11 | 318 | 163 | 937 | -759 |
| Net financials | -0 | -1 | -3 | -4 | -122 | -65 | -96 |
| Profit before tax | 43 | 37 | 8 | 313 | 40 | 872 | -855 |
| Tax | 11 | 12 | 4 | 74 | 15 | 196 | 2 |
| Net profit | 32 | 25 | 4 | 240 | 26 | 676 | -857 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 584 | 852 | 1.744 | 2.489 | 4.112 | 2.496 | 2.023 |
| Equity | 107 | 132 | 135 | 375 | 401 | 1.077 | 220 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 478 | 720 | 1.609 | 2.114 | 3.710 | 1.414 | 1.795 |
| Total debt | 478 | 720 | 1.609 | 2.114 | 3.710 | 1.414 | 1.795 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Management | Management | 2019 | — | — |
MK Management | Management | 2018 | — | — |
MK Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N Buus Holding ApS | Company | 50.0% | 50.0% | 2023 |
M Koch Holding ApS | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Buus Beck | Management | 0 companies |
| Martin Koch | Management | 0 companies |
| Mathias Kjærgaard | Management | 0 companies |