| Revenue | DKK 19,4M | +32% |
| EBITDA | DKK 6,3M | +72% |
| Net profit | DKK 1,6M | +625% |
| Total assets | DKK 22,4M | -1% |
| Equity | DKK 7,3M | +29% |
| Employees | 27 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 9.727 | 11.469 | 17.180 | 14.727 | 19.381 |
| Staff expenses | -6.699 | -7.028 | -10.221 | -11.055 | -13.119 |
| EBITDA | 3.027 | 4.442 | 6.960 | 3.646 | 6.262 |
| Depreciation & amort. | -1.658 | -2.051 | -2.327 | -2.850 | -3.744 |
| EBIT | 1.370 | 2.390 | 4.633 | 797 | 2.518 |
| Net financials | -149 | -164 | -188 | -483 | -546 |
| Profit before tax | 1.220 | 2.227 | 4.444 | 314 | 1.972 |
| Tax | 281 | 462 | 1.002 | 88 | 336 |
| Net profit | 939 | 1.765 | 3.442 | 226 | 1.636 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 11.299 | 14.260 | 16.170 | 22.671 | 22.389 |
| Equity | 4.743 | 6.450 | 7.892 | 5.618 | 7.254 |
| Long-term debt | 3.200 | 3.249 | 2.416 | 7.753 | 5.498 |
| Short-term debt | 2.963 | 3.958 | 5.073 | 8.410 | 8.499 |
| Total debt | 6.163 | 7.207 | 7.488 | 16.162 | 13.997 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SB Management | Management | 2019 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Stine Borgersen | Management | 0 companies |