| Revenue | DKK 2M | +76% |
| EBITDA | DKK 813K | +178% |
| Net profit | DKK 73K | +104% |
| Total assets | DKK 4,6M | -13% |
| Equity | DKK -9M | +6% |
| Employees | 5 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -517 | -2.364 | 369 | 1.312 | 1.141 | 2.014 |
| Staff expenses | -0 | -1.503 | -2.443 | -3.148 | -2.184 | -1.201 |
| EBITDA | -517 | -3.866 | -2.074 | -1.836 | -1.043 | 813 |
| Depreciation & amort. | -24 | -209 | -351 | -367 | -364 | -360 |
| EBIT | -541 | -4.075 | -2.425 | -2.203 | -1.407 | 452 |
| Net financials | -19 | -412 | -729 | -1.071 | -494 | -471 |
| Profit before tax | -560 | -4.487 | -3.154 | -3.274 | -1.901 | -19 |
| Tax | -121 | -981 | 603 | 467 | -0 | -92 |
| Net profit | -439 | -3.506 | -3.757 | -3.741 | -1.901 | 73 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 1.197 | 5.320 | 5.801 | 6.243 | 5.275 | 4.576 |
| Equity | -383 | -3.889 | -7.646 | -11.387 | -9.538 | -8.965 |
| Long-term debt | 1.500 | 8.203 | 11.405 | 14.294 | 12.284 | 11.711 |
| Short-term debt | 80 | 1.005 | 2.042 | 3.335 | 2.529 | 1.830 |
| Total debt | 1.580 | 9.208 | 13.447 | 17.630 | 14.813 | 13.541 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Management | Management | 2023 | — | — |
HN Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Markholt Group ApS | Company | 66.7% | 90.0% | 2023 |
GF partners ApS | Company | 10.0% | 10.0% | 2023 |
MF 135 ApS | Company | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Markholt | Management | 0 companies |
| Henning Nielsen | Management | 0 companies |