| Revenue | DKK 1,4M | +859% |
| EBITDA | DKK 92K | +114% |
| Net profit | DKK 60K | +111% |
| Total assets | DKK 1,9M | -19% |
| Equity | DKK 736K | +9% |
| Employees | 17 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.428 | 1.262 | 1.355 | 142 | 1.358 |
| Staff expenses | -6.513 | -6.164 | -5.786 | -6.515 | -6.251 |
| EBITDA | 699 | 359 | 534 | -680 | 92 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 699 | 359 | 534 | -680 | 92 |
| Net financials | -14 | -28 | -22 | -12 | -16 |
| Profit before tax | 685 | 330 | 512 | -691 | 77 |
| Tax | 152 | 75 | 113 | -152 | 17 |
| Net profit | 534 | 255 | 399 | -540 | 60 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.083 | 3.338 | 2.939 | 2.417 | 1.948 |
| Equity | 861 | 1.117 | 1.516 | 676 | 736 |
| Long-term debt | 0 | 517 | 0 | 0 | 0 |
| Short-term debt | 3.221 | 1.705 | 1.423 | 1.741 | 1.212 |
| Total debt | 3.221 | 2.221 | 1.423 | 1.741 | 1.212 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
OK Founder | Founder | 2002 |
DB Founder | Founder | 2002 |
RJ Management | Management | 2020 |
MF Management | Management | 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2018 – 2020 | |
| Chairman | 2018 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2020 | |
| Company | 50–66.65% | 50–66.65% | 2018 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2006 | |
| Company | 50–66.65% | 50–66.65% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Kirkegård Erlandsen | Founder | 0 companies |
| Dorthe Bastrup Svendsen | Founder | 0 companies |
| Rikke Juulsgaard Krogh | Management | 0 companies |
| Morten Fiilsøe Ramsing | Management | 0 companies |
| Carsten Ramsing | Board of Directors | 0 companies |
| Erik Møller Thomsen | Chairman | 0 companies |