| Revenue | DKK 5,9M | +40% |
| EBITDA | DKK 1,5M | +324% |
| Net profit | DKK 919K | +2625% |
| Total assets | DKK 2,7M | +13% |
| Equity | DKK -166K | +85% |
| Employees | 32 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 800 | 426 | 1.577 | 3.657 | 4.243 | 5.923 |
| Staff expenses | -1.343 | -923 | -1.709 | -3.129 | -3.890 | -4.428 |
| EBITDA | -543 | -497 | -132 | 528 | 353 | 1.495 |
| Depreciation & amort. | -52 | -263 | -262 | -272 | -306 | -312 |
| EBIT | -595 | -760 | -394 | 256 | 47 | 1.183 |
| Net financials | -0 | -2 | -1 | -2 | -3 | -5 |
| Profit before tax | -595 | -761 | -395 | 254 | 43 | 1.178 |
| Tax | -131 | -167 | -87 | 56 | 10 | 259 |
| Net profit | -464 | -594 | -308 | 198 | 34 | 919 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 3.106 | 2.826 | 2.984 | 3.215 | 2.424 | 2.735 |
| Equity | -414 | -1.009 | -1.317 | -1.119 | -1.085 | -166 |
| Long-term debt | 0 | 0 | 0 | 0 | 2.109 | 1.812 |
| Short-term debt | 3.520 | 3.835 | 4.301 | 4.159 | 1.189 | 873 |
| Total debt | 3.520 | 3.835 | 4.301 | 4.159 | 3.298 | 2.686 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TG Management | Management | 2020 | — | — |
PB Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Raadet ApS | Company | 90.0% | 90.0% | 2019 |
| Individual | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Gaarde Olesen | Management | 0 companies |
| Peter Bille Krogh | Management | 0 companies |