| Revenue | DKK 1,4M | +18% |
| EBITDA | DKK 541K | +50% |
| Net profit | DKK 289K | +159% |
| Total assets | DKK 1,4M | +14% |
| Equity | DKK 480K | +65% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 381 | 236 | 674 | 1.083 | 768 | 551 | 565 | 562 | 1.465 | 882 | 946 | 1.167 | 1.382 |
| Staff expenses | -344 | -345 | -345 | -347 | -358 | -370 | -446 | -706 | -645 | -671 | -770 | -806 | -841 |
| EBITDA | 37 | -109 | 329 | 736 | 410 | 181 | 119 | -143 | 820 | 211 | 176 | 361 | 541 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -6 | -34 | -36 | -45 | -52 | -117 | -141 | -139 | -88 |
| EBIT | 37 | -109 | 329 | 736 | 405 | 147 | 84 | -188 | 768 | 94 | 34 | 222 | 453 |
| Net financials | -27 | -19 | -349 | -12 | -48 | -20 | -47 | -42 | -69 | -72 | -95 | -75 | -79 |
| Profit before tax | 10 | -128 | 393 | 724 | 357 | 127 | 37 | -230 | 699 | 22 | -61 | 147 | 374 |
| Tax | 277 | -0 | 206 | 177 | 83 | 28 | 8 | -5 | 108 | 6 | -10 | 35 | 84 |
| Net profit | -267 | -128 | 187 | 546 | 273 | 99 | 29 | -225 | 591 | 16 | -51 | 112 | 289 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 397 | 492 | 508 | 364 | 705 | 1.093 | 735 | 633 | 1.799 | 1.792 | 1.151 | 1.244 | 1.415 |
| Equity | -908 | -1.036 | -849 | -303 | -29 | 70 | 98 | -127 | 464 | 230 | 179 | 291 | 480 |
| Long-term debt | 0 | 0 | 0 | 0 | 148 | 119 | 89 | 59 | 0 | 235 | 187 | 143 | 0 |
| Short-term debt | 1.306 | 1.528 | 1.358 | 667 | 581 | 898 | 542 | 701 | 1.335 | 1.321 | 785 | 803 | 920 |
| Total debt | 1.306 | 1.528 | 1.358 | 667 | 729 | 1.017 | 631 | 760 | 1.335 | 1.557 | 972 | 945 | 920 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NC Founder | Founder | 2005 | — | — |
CS Founder | Founder | 2005 | — | — |
MR Audit | Audit | 2020 | — | — |
JH Founder | Founder | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2025 | |
| Individual | 33.3% | 33.3% | 2025 | |
| Individual | 20.0% | 20.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Christian Sommer | Founder | 0 companies |
| Christian Springer | Founder | 0 companies |
| Michael Ryding | Audit | 0 companies |
| Jacob Henrik Amtsbiller | Founder | 0 companies |
| Thomas Elling | Board of Directors | 0 companies |