| Revenue | DKK 3,9M | +98% |
| EBITDA | DKK 2M | +530% |
| Net profit | DKK 1,1M | +509% |
| Total assets | DKK 16,2M | +9% |
| Equity | DKK 991K | +1137% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 560 | 1.138 | 1.981 | 1.989 | 3.933 |
| Staff expenses | -1.564 | -1.541 | -1.463 | -1.608 | -1.973 |
| EBITDA | -1.004 | -403 | 519 | 311 | 1.960 |
| Depreciation & amort. | -29 | -42 | -76 | -47 | -32 |
| EBIT | -1.033 | -445 | 443 | 263 | 1.928 |
| Net financials | -189 | -213 | -365 | -589 | -523 |
| Profit before tax | -1.223 | -658 | 78 | -326 | 1.405 |
| Tax | -268 | -144 | 22 | -60 | 318 |
| Net profit | -954 | -513 | 55 | -266 | 1.087 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.593 | 10.026 | 11.259 | 14.802 | 16.154 |
| Equity | -1.172 | 115 | 170 | -96 | 991 |
| Long-term debt | 6.224 | 8.443 | 9.796 | 13.926 | 12.725 |
| Short-term debt | 536 | 1.466 | 1.289 | 972 | 2.438 |
| Total debt | 6.761 | 9.909 | 11.084 | 14.897 | 15.163 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JL Management | Management | 2020 |
CM Management | Management | 2020 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Larsen | Management | 0 companies |
| Claus Meldgaard | Management | 0 companies |