| Revenue | DKK 354K | +60% |
| EBITDA | DKK 354K | +60% |
| Net profit | DKK 195K | +113% |
| Total assets | DKK 4,7M | -1% |
| Equity | DKK 1,8M | +12% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 97 | 18 | 305 | 221 | 354 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -25 | 38 | 305 | 221 | 354 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -25 | 38 | 305 | 221 | 354 |
| Net financials | -5 | -35 | -111 | -103 | -104 |
| Profit before tax | -31 | 3 | 194 | 117 | 250 |
| Tax | -7 | 1 | -21 | 26 | 55 |
| Net profit | -24 | 3 | 214 | 92 | 195 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.393 | 4.424 | 4.851 | 4.727 | 4.675 |
| Equity | 1.271 | 1.274 | 1.488 | 1.579 | 1.774 |
| Long-term debt | 40 | 3.068 | 3.275 | 3.053 | 2.834 |
| Short-term debt | 82 | 82 | 87 | 95 | 67 |
| Total debt | 122 | 3.149 | 3.363 | 3.148 | 2.901 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
CM Founder | Founder | 2003 |
BM Founder | Founder | 2003 |
OM Management | Management | 2003 |
| Former (1) | ||
SS Audit | Audit | 2003 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2020 | |
| Board of Directors | 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2020 | |
| Company | 50–66.65% | 50–66.65% | 2020 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2006 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Møller Ramsing | Founder | 0 companies |
| Søren Skovsted | Audit | 0 companies |
| Bent Møller Ramsing | Founder | 0 companies |
| Ole Møller Ramsing | Management | 0 companies |
| Hans Jørgen Olesen | Chairman | 0 companies |
| Michael Bundgaard Hansen | Board of Directors | 0 companies |