| Revenue | DKK 2M | -250% |
| EBITDA | DKK 2M | +212% |
| Net profit | DKK 1,5M | +148% |
| Total assets | DKK 16,6M | -9% |
| Equity | DKK -1,5M | +51% |
| Employees | 116 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 255.169 | 461.752 | 16.296 | -1.308 | 1.962 |
| Staff expenses | -52.929 | -100.336 | -23.913 | -861 | -0 |
| EBITDA | 20.804 | -8.490 | -7.680 | -1.744 | 1.962 |
| Depreciation & amort. | -4.420 | -53.990 | -484 | 213 | -0 |
| EBIT | 16.384 | -62.481 | -8.164 | -1.957 | 1.962 |
| Net financials | -11.169 | -3.002 | -492 | -1.161 | -475 |
| Profit before tax | 5.216 | -65.483 | -8.656 | -3.118 | 1.488 |
| Tax | 3.403 | -4.766 | -0 | 0 | -24 |
| Net profit | 1.812 | -60.717 | -8.656 | -3.118 | 1.512 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 126.884 | 125.641 | 15.969 | 18.304 | 16.607 |
| Equity | 69.503 | 8.786 | 130 | -2.988 | -1.476 |
| Long-term debt | 10.935 | 0 | 0 | 0 | 0 |
| Short-term debt | 42.697 | 106.786 | 15.738 | 17.737 | 17.983 |
| Total debt | 53.631 | 106.786 | 15.738 | 17.737 | 17.983 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
KG Founder | Founder | 1999 |
PR Founder | Founder | 1999 |
JS Founder | Founder | 1999 |
| Former (2) | ||
HN Chief Executive Officer | Chief Executive Officer | 2000 – 2001 |
LF Chief Executive Officer | Chief Executive Officer | 2001 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2012 – 2023 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2017 – 2021 | |
| Board of Directors | 2006 – 2011 | |
| Board of Directors | 2021 – 2023 | |
| Board of Directors | 2002 – 2017 | |
| Chairman | 1999 – 2001 | |
| Board of Directors | 2010 – 2015 | |
| Board of Directors | 2001 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 90–99.99% | 2021 | |
| Individual | 33.33–49.99% | 5–9.99% | 2001 | |
| Individual | 33.33–49.99% | 5–9.99% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Nikolai Johnsen | Chief Executive Officer | 0 companies |
| Karl Gustav Larsen | Founder | 0 companies |
| Lars Foged Andersen | Chief Executive Officer | 0 companies |
| Per Ryberg | Founder | 0 companies |
| Jens Staugaard Holdt | Founder | 0 companies |
| Bruno Olesen | Board of Directors | 0 companies |
| Jan Gerber | Board of Directors | 0 companies |
| Claus Juel Jensen | Board of Directors | 0 companies |
| Mogens Aaby | Board of Directors | 0 companies |
| Claus Mørkøre Andersen | Board of Directors | 0 companies |
| Svend Bang Christiansen | Board of Directors | 0 companies |
| Mogens Norup Lauridsen | Chairman | 0 companies |
| Jesper Rasmussen | Board of Directors | 0 companies |
| Finn Klostermann | Board of Directors | 0 companies |