| Revenue | DKK 1,4M | +93% |
| EBITDA | DKK 18K | -18% |
| Net profit | DKK 3K | -23% |
| Total assets | DKK 668K | +86% |
| Equity | DKK 62K | +6% |
| Employees | 5 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 166 | 763 | 762 | 815 | 704 | 1.356 |
| Staff expenses | -138 | -730 | -737 | -798 | -682 | -1.338 |
| EBITDA | 28 | 32 | 25 | 16 | 21 | 18 |
| Depreciation & amort. | -8 | -9 | -12 | -9 | -15 | -12 |
| EBIT | 20 | 23 | 13 | 7 | 6 | 6 |
| Net financials | 0 | -3 | -4 | -6 | -0 | -1 |
| Profit before tax | 20 | 20 | 10 | 1 | 6 | 5 |
| Tax | 5 | 0 | 2 | 0 | 2 | 1 |
| Net profit | 16 | 20 | 7 | 1 | 4 | 3 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 67 | 315 | 1.315 | 667 | 358 | 668 |
| Equity | 26 | 46 | 53 | 54 | 58 | 62 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 42 | 269 | 1.262 | 613 | 300 | 606 |
| Total debt | 42 | 269 | 1.262 | 613 | 300 | 606 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EP Management | Management | 2019 | — | — |
RF Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
ML Management | Management | 2019 | — | — |
KT Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIKKEL NORDAHL HOLDING ApS | Company | 25.0% | 25.0% | 2019 |
KÅRE TOFT SØRENSEN HOLDING ApS | Company | 25.0% | 25.0% | 2019 |
EMIL PAHL HOLDING ApS | Company | 25.0% | 25.0% | 2019 |
RASMUS SKJØDT HOLDING ApS | Company | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Emil Pahl Skov | Management | 0 companies |
| Rasmus Flinch Skjødt | Chief Executive Officer | 0 companies |
| Mikkel Løgstrup Nordahl Jensen | Management | 0 companies |
| Kåre Toft Sørensen | Management | 0 companies |