| Revenue | DKK 9,1M | +32% |
| EBITDA | DKK -823K | +59% |
| Net profit | DKK 160K | +123% |
| Total assets | DKK 48,4M | +10% |
| Equity | DKK 45,4M | +11% |
| Employees | 16 | — |
| Item | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | -5 | -5 | -5 | -21 | -17 | -17 | -129 | -479 | 4.035 | 6.709 | 7.765 | 6.885 | 9.087 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -44 | -66 | -4.710 | -7.557 | -8.938 | -8.898 | -9.910 |
| EBITDA | — | — | — | — | — | — | — | -5 | -5 | -5 | -21 | -17 | -17 | -173 | -545 | -675 | -848 | -1.173 | -2.014 | -823 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -305 | -463 | -441 | -505 | -962 |
| EBIT | — | — | — | — | — | — | — | -5 | -5 | -5 | -21 | -17 | -17 | -173 | -545 | -980 | -1.311 | -1.613 | -2.518 | -1.785 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.258 | 2.756 | 2.512 | 3.659 | 2.914 | 3.159 | 6.631 | 4.742 | 35.500 | 4.170 | 4.349 | 1.376 | 1.602 |
| Profit before tax | — | — | — | — | — | — | — | 2.253 | 2.751 | 2.507 | 3.638 | 2.897 | 3.142 | 6.458 | 4.197 | 34.520 | 2.859 | 2.736 | -1.143 | -183 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -4 | -15 | 3 | -9 | -12 | -24 | -94 | -209 | -214 | -250 | -438 | -343 |
| Net profit | — | — | — | — | — | — | — | 2.254 | 2.755 | 2.522 | 3.634 | 2.906 | 3.154 | 6.482 | 4.291 | 34.729 | 3.073 | 2.986 | -705 | 160 |
| Item | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.381 | 12.507 | 12.657 | 15.939 | 15.590 | 9.870 | 18.990 | 26.548 | 55.655 | 52.933 | 47.833 | 44.030 | 48.432 |
| Equity | — | — | — | — | — | — | — | 4.425 | 4.329 | 6.851 | 10.632 | 13.464 | 7.199 | 12.332 | 14.372 | 42.356 | 42.699 | 45.977 | 40.989 | 45.440 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 366 | 6.000 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.956 | 7.166 | 4.008 | 3.461 | 2.126 | 2.232 | 6.658 | 12.176 | 12.933 | 4.234 | 1.856 | 2.758 | 2.804 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.956 | 7.166 | 4.008 | 3.461 | 2.126 | 2.232 | 6.658 | 12.176 | 13.299 | 10.234 | 1.856 | 2.758 | 2.804 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2023 | — | — |
ML Management | Management | 2020 | — | — |
LR Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2004 | |
NordbeckAndersen ApS | Company | 25.0% | 25.0% | 2022 |
KOLLAB PARTNER HOLDING ApS | Company | 5.0% | 5.0% | 2022 |
BJARNE ASTRUP HOLDING ApS | Company | 5.0% | 5.0% | 2025 |
| Individual | 33.3% | 33.3% | 2004 | |
SIXHØI MANAGEMENT ApS | Company | 33.3% | 33.3% | 2004 |
KOLLAB Group ApS | Company | 66.7% | 66.7% | 2024 |
BENTHE ANDERSEN ApS | Company | 33.3% | 33.3% | 2004 |
TRANBERG INVEST ApS | Company | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Fischer Høgh Rasmussen | Management | 0 companies |
| Michael Lehd | Management | 0 companies |
| Lisbeth Rækby Jepsen | Management | 0 companies |
| Anders Rosendahl Poulsen | Board of Directors | 0 companies |
| Claus Heinrich Diedrichsen | Board of Directors | 0 companies |