| Revenue | DKK 73M | +10% |
| EBITDA | DKK 2,1M | +20% |
| Net profit | DKK 1,3M | +20% |
| Total assets | DKK 14,2M | -16% |
| Equity | DKK 8,9M | +17% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 202.052 | 273.684 | 450.566 | 66.528 | 73.017 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.221 | 3.817 | 5.532 | 1.733 | 2.076 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.221 | 3.817 | 5.532 | 1.733 | 2.076 |
| Net financials | 926 | 818 | -4.073 | -370 | -0 |
| Profit before tax | 6.458 | 6.312 | 11.380 | 1.363 | 1.634 |
| Tax | 1.193 | 1.375 | 2.509 | 302 | 0 |
| Net profit | 5.265 | 4.936 | 8.872 | 1.061 | 1.271 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 49.632 | 92.755 | 126.638 | 16.883 | 14.225 |
| Equity | 33.102 | 38.039 | 46.910 | 7.677 | 8.947 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 16.515 | 54.422 | 79.421 | 9.206 | 5.081 |
| Total debt | 16.515 | 54.422 | 79.421 | 9.206 | 5.081 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
LL Founder | Founder | 1992 |
GK Founder | Founder | 1992 |
TA Management | Management | 2019 |
BA Management | Management | 1992 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2005 – 2007 | |
| Board of Directors | 2005 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Lynge Walther | Founder | 0 companies |
| Gitte Kate Andersen | Founder | 0 companies |
| Tom Andersen | Management | 0 companies |
| Bo Andersen | Management | 0 companies |
| Timothy William Ariss | Board of Directors | 0 companies |
| Niels Daugaard Liltorp | Board of Directors | 0 companies |