| Revenue | DKK 9,9M | +91% |
| EBITDA | DKK 3,7M | +133% |
| Net profit | DKK 2,5M | +162% |
| Total assets | DKK 7,5M | +104% |
| Equity | DKK 3,5M | +152% |
| Employees | 13 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.414 | 5.502 | 6.051 | 5.166 | 9.865 |
| Staff expenses | -2.707 | -2.869 | -3.578 | -3.582 | -6.179 |
| EBITDA | 1.707 | 2.633 | 2.454 | 1.584 | 3.685 |
| Depreciation & amort. | -256 | -353 | -415 | -284 | -437 |
| EBIT | 1.451 | 2.281 | 2.039 | 1.299 | 3.248 |
| Net financials | -38 | -39 | -58 | -59 | -42 |
| Profit before tax | 1.413 | 2.242 | 1.982 | 1.241 | 3.206 |
| Tax | 314 | 495 | 442 | 289 | 714 |
| Net profit | 1.099 | 1.747 | 1.540 | 952 | 2.492 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.307 | 5.174 | 5.952 | 3.645 | 7.451 |
| Equity | 1.552 | 2.201 | 1.993 | 1.405 | 3.545 |
| Long-term debt | 770 | 336 | 264 | 189 | 0 |
| Short-term debt | 1.874 | 2.399 | 3.481 | 1.931 | 3.524 |
| Total debt | 2.643 | 2.735 | 3.744 | 2.120 | 3.524 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Audit | 2005 – 2008 | |
P | Audit | 1999 – 2005 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2025 | |
| Company | 25–33.32% | 25–33.32% | 2025 | |
| Company | 15–19.99% | 15–19.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Rasmus Nørregaard Jeppesen | Board of Directors | 0 companies |
| Søren Mortensen | Board of Directors | 0 companies |
| Martin Würtz Laursen | Chairman | 0 companies |
| Lars Ilsøe Nielsen | Board of Directors | 0 companies |