| Revenue | DKK 8,4M | +24% |
| EBITDA | DKK 1,7M | +39% |
| Net profit | DKK 744K | +14% |
| Total assets | DKK 11,5M | +11% |
| Equity | DKK 2,7M | +38% |
| Employees | 41 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 412 | 2.717 | 4.518 | 5.130 | 6.014 | 6.782 | 8.420 |
| Staff expenses | -546 | -1.838 | -3.666 | -4.251 | -5.509 | -5.542 | -6.691 |
| EBITDA | -135 | 880 | 852 | 879 | 506 | 1.240 | 1.729 |
| Depreciation & amort. | -20 | -236 | -303 | -374 | -353 | -477 | -753 |
| EBIT | -154 | 644 | 549 | 505 | 153 | 764 | 976 |
| Net financials | -13 | -24 | 144 | 139 | 118 | 53 | -31 |
| Profit before tax | -167 | 619 | 694 | 643 | 271 | 817 | 945 |
| Tax | -34 | 137 | 119 | 113 | 36 | 166 | 201 |
| Net profit | -133 | 483 | 575 | 530 | 235 | 652 | 744 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.692 | 3.347 | 5.513 | 5.961 | 6.229 | 10.361 | 11.461 |
| Equity | -93 | 390 | 965 | 1.495 | 1.731 | 1.982 | 2.726 |
| Long-term debt | 1.398 | 1.210 | 500 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.388 | 1.645 | 3.832 | 4.181 | 4.177 | 7.913 | 8.153 |
| Total debt | 2.785 | 2.855 | 4.332 | 4.181 | 4.177 | 7.913 | 8.153 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2019 | — | — |
JØ Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cazar Holding ApS | Company | 100.0% | 100.0% | 2023 |
Dolphin Hotel Herning ApS | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Facius Madsen | Management | 0 companies |
| Julie Ørum Vermø | Management | 0 companies |