| Revenue | DKK 1,1M | -4% |
| EBITDA | DKK 603K | +4% |
| Net profit | DKK 354K | +24% |
| Total assets | DKK 2,6M | -3% |
| Equity | DKK 1,9M | +13% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 73 | 1.021 | 1.333 | 907 | 1.144 | 1.101 |
| Staff expenses | -0 | -349 | -440 | -693 | -506 | -498 |
| EBITDA | 73 | 670 | 892 | 199 | 581 | 603 |
| Depreciation & amort. | -18 | -125 | -214 | -238 | -180 | -153 |
| EBIT | 56 | 545 | 678 | -38 | 401 | 450 |
| Net financials | -4 | -23 | -56 | -15 | -31 | 5 |
| Profit before tax | 51 | 522 | 622 | -54 | 370 | 455 |
| Tax | 15 | 116 | 143 | -11 | 84 | 101 |
| Net profit | 37 | 406 | 480 | -43 | 286 | 354 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 746 | 2.187 | 2.565 | 2.654 | 2.707 | 2.637 |
| Equity | 237 | 1.365 | 1.731 | 1.570 | 1.715 | 1.934 |
| Long-term debt | 319 | 197 | 194 | 134 | 42 | 0 |
| Short-term debt | 186 | 484 | 464 | 792 | 802 | 543 |
| Total debt | 505 | 681 | 658 | 926 | 844 | 543 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2020 | — | — |
JN Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Marthinus Nørgaard Vick | Management | 0 companies |
| Jacob Nørgaard | Management | 0 companies |