| Revenue | DKK 1,7M | +30% |
| EBITDA | DKK 263K | +294% |
| Net profit | DKK 7K | +102% |
| Total assets | DKK 5,7M | +3% |
| Equity | DKK 355K | +798% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.027 | 2.035 | 701 | 1.327 | 1.721 |
| Staff expenses | -1.887 | -2.406 | -1.587 | -1.463 | -1.458 |
| EBITDA | -859 | -371 | -886 | -136 | 263 |
| Depreciation & amort. | -16 | -25 | -0 | -0 | -0 |
| EBIT | -876 | -396 | -886 | -136 | 263 |
| Net financials | -195 | -251 | -257 | -294 | -256 |
| Profit before tax | -1.071 | -647 | -1.143 | -430 | 7 |
| Tax | -315 | 357 | -0 | -0 | -0 |
| Net profit | -756 | -1.004 | -1.143 | -430 | 7 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.259 | 6.177 | 5.934 | 5.516 | 5.708 |
| Equity | 2.053 | 912 | 469 | 40 | 355 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.206 | 5.264 | 5.465 | 5.477 | 5.353 |
| Total debt | 5.206 | 5.264 | 5.465 | 5.477 | 5.353 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MS Founder | Founder | 2001 |
TS Founder | Founder | 2001 |
| Former (1) | ||
LV Management | Management | 2001 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2017 | |
| Former (3) | ||
TR | Chairman | 2003 – 2007 |
| Board of Directors | 2007 – 2015 | |
| Chairman | 2007 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2021 | |
| Company | 20–24.99% | 20–24.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Sandy Shalmi | Founder | 0 companies |
| Lindy Vilhelm Rasmussen | Management | 0 companies |
| Tom Stilling | Founder | 0 companies |
| Tine Rud | Chairman | 0 companies |
| Oliver Sandy Thomsen | Board of Directors | 0 companies |
| John Ove Hoffer | Board of Directors | 0 companies |
| Susanne Lynge Rasmussen | Chairman | 0 companies |