| Revenue | DKK 8,6M | +175% |
| EBITDA | DKK 6,7M | +346% |
| Net profit | DKK 5,1M | +313% |
| Total assets | DKK 2,5M | +25% |
| Equity | DKK 401K | -75% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.584 | 966 | 1.424 | 3.307 | 902 | 2.850 | 985 | 4.661 | 3.529 | 1.065 | 1.804 | 3.948 | 3.128 | 8.590 |
| Staff expenses | -761 | -848 | -673 | -754 | -560 | -1.191 | -1.158 | -1.297 | -1.281 | -1.035 | -1.671 | -1.991 | -1.617 | -1.852 |
| EBITDA | 823 | 118 | 750 | 2.553 | 342 | 1.660 | -173 | 3.364 | 2.248 | 30 | 133 | 1.958 | 1.511 | 6.737 |
| Depreciation & amort. | 4 | -12 | -14 | -15 | -20 | -20 | -13 | -8 | -6 | -0 | -0 | -0 | -0 | -88 |
| EBIT | 819 | 106 | 737 | 2.539 | 322 | 1.639 | -186 | 3.357 | 2.242 | 30 | 133 | 1.958 | 1.511 | 6.649 |
| Net financials | -1 | -6 | 0 | -13 | 0 | 0 | -1 | -13 | -10 | -8 | -18 | -6 | 59 | -126 |
| Profit before tax | 818 | 100 | 737 | 2.525 | 322 | 1.639 | -187 | 3.343 | 2.232 | 22 | 115 | 1.951 | 1.570 | 6.523 |
| Tax | 207 | 24 | 181 | 595 | 70 | 341 | -38 | 734 | 491 | 9 | 28 | 429 | 340 | 1.436 |
| Net profit | 610 | 75 | 556 | 1.931 | 252 | 1.299 | -148 | 2.609 | 1.741 | 12 | 87 | 1.522 | 1.231 | 5.087 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.662 | 1.068 | 2.257 | 3.624 | 1.899 | 2.550 | 1.013 | 3.796 | 2.410 | 2.333 | 1.409 | 2.393 | 1.997 | 2.503 |
| Equity | 1.173 | 798 | 1.055 | 2.685 | 1.437 | 2.135 | 937 | 2.047 | 1.912 | 1.325 | 1.112 | 1.884 | 1.615 | 401 |
| Long-term debt | 0 | 0 | -35 | -32 | 9 | 301 | 0 | 0 | 0 | 0 | 0 | 330 | 296 | 0 |
| Short-term debt | 461 | 234 | 1.167 | 907 | 426 | 112 | 76 | 1.748 | 498 | 1.008 | 297 | 178 | 87 | 703 |
| Total debt | 461 | 234 | 1.167 | 907 | 434 | 413 | 76 | 1.748 | 498 | 1.008 | 297 | 509 | 382 | 2.099 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP | Founder | 1991 | — | — |
ML Founder | Founder | 1991 | — | — |
KW Management | Management | 1996 | — | — |
SR Audit | Audit | 1991 | — | — |
| Audit | 1996 | — | — | |
SS Founder | Founder | 1991 | — | — |
JR Founder | Founder | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sidelentz Holding ApS | Company | 33.3% | 33.3% | 2016 |
| Individual | 33.3% | 33.3% | 2025 | |
FAR T5 Holding ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Peter Philbert Vangsø Andersen | Founder | 0 companies |
| Mikkel Lentz | Founder | 0 companies |
| Kåre Wanscher | Management | 0 companies |
| Steen Rasmussen | Audit | 0 companies |
| REALVISION - REGISTRERET REVISONSAKTIESELSKAB | Audit | 0 companies |
| Søren Stig Madsen | Founder | 0 companies |
| Jascha Richter | Founder | 0 companies |