| Revenue | DKK 3,4M | +17% |
| EBITDA | DKK 607K | +65% |
| Net profit | DKK 418K | +28% |
| Total assets | DKK 4,7M | +20% |
| Equity | DKK 1,8M | +31% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.485 | 3.560 | 2.632 | 2.904 | 3.390 |
| Staff expenses | -1.718 | -1.892 | -2.115 | -2.537 | -2.783 |
| EBITDA | 767 | 1.668 | 517 | 367 | 607 |
| Depreciation & amort. | -49 | -72 | -71 | -55 | -55 |
| EBIT | 718 | 1.596 | 446 | 312 | 552 |
| Net financials | -27 | -23 | -186 | 108 | -14 |
| Profit before tax | 691 | 1.573 | 260 | 420 | 538 |
| Tax | 152 | 349 | 59 | 95 | 120 |
| Net profit | 539 | 1.225 | 201 | 326 | 418 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.036 | 4.114 | 3.628 | 3.906 | 4.699 |
| Equity | 960 | 1.684 | 1.029 | 1.355 | 1.772 |
| Long-term debt | 120 | 98 | 75 | 142 | 0 |
| Short-term debt | 1.947 | 2.324 | 2.521 | 2.401 | 2.584 |
| Total debt | 2.067 | 2.423 | 2.596 | 2.543 | 2.584 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
TM Founder | Founder | 2004 |
VB Management | Management | 2025 |
FP Founder | Founder | 2004 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2005 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Tina Mølby | Founder | 0 companies |
| Vibeke Bendorff | Management | 0 companies |
| Flemming Plougstrup Elbæk | Founder | 0 companies |
| Erik Ravn | Board of Directors | 0 companies |