| Revenue | DKK 22,4M | +48% |
| EBITDA | DKK 6,6M | +158% |
| Net profit | DKK 4,7M | +187% |
| Total assets | DKK 13,7M | +47% |
| Equity | DKK 7,9M | +75% |
| Employees | 23 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.891 | 3.468 | 4.616 | 5.061 | 6.417 | 10.177 | 9.970 | 10.420 | 14.064 | 11.530 | 15.175 | 13.387 | 15.125 | 22.420 |
| Staff expenses | -2.291 | -3.078 | -4.074 | -4.435 | -5.709 | -7.522 | -9.135 | -8.630 | -11.359 | -9.941 | -12.163 | -12.123 | -12.370 | -15.717 |
| EBITDA | 524 | 301 | 432 | 620 | 688 | 2.645 | 836 | 1.790 | 2.705 | 1.589 | 2.212 | 1.264 | 2.557 | 6.596 |
| Depreciation & amort. | -0 | -0 | -0 | -66 | -143 | -127 | -143 | -191 | -163 | -242 | -287 | -316 | -345 | -378 |
| EBIT | 524 | 301 | 432 | 554 | 546 | 2.518 | 693 | 1.598 | 2.542 | 1.347 | 1.925 | 948 | 2.212 | 6.218 |
| Net financials | -18 | -35 | -19 | -21 | -18 | -15 | -58 | 38 | -84 | -90 | -124 | -116 | -115 | -231 |
| Profit before tax | 506 | 266 | 413 | 533 | 528 | 2.503 | 635 | 1.636 | 2.458 | 1.257 | 1.801 | 831 | 2.098 | 5.988 |
| Tax | 137 | 88 | 114 | 126 | 139 | 555 | 166 | 350 | 561 | 284 | 406 | 194 | 471 | 1.324 |
| Net profit | 369 | 177 | 300 | 407 | 389 | 1.948 | 469 | 1.286 | 1.897 | 974 | 1.396 | 637 | 1.627 | 4.664 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.728 | 1.703 | 2.968 | 2.738 | 3.317 | 6.688 | 5.355 | 6.223 | 8.933 | 7.777 | 13.542 | 8.325 | 9.282 | 13.691 |
| Equity | — | 731 | 834 | 1.041 | 1.230 | 2.968 | 1.437 | 2.523 | 3.220 | 3.194 | 3.989 | 4.126 | 4.488 | 7.861 |
| Long-term debt | 0 | 0 | 0 | 28 | 20 | 34 | 0 | 150 | 0 | 0 | 210 | 218 | 224 | 233 |
| Short-term debt | 1.088 | 983 | 2.134 | 1.669 | 2.067 | 3.686 | 3.861 | 3.452 | 5.516 | 4.310 | 8.664 | 3.393 | 3.721 | 3.424 |
| Total debt | 1.088 | 983 | 2.134 | 1.669 | 2.067 | 3.686 | 3.861 | 3.601 | 5.516 | 4.310 | 8.874 | 3.610 | 3.945 | 3.656 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
HT Founder | Founder | 2006 | — | — |
EM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mørch Holding ApS | Company | 25.0% | 50.0% | 2024 |
5XThomsen Holding ApS | Company | 25.0% | 50.0% | 2024 |
Rise with Phoenix Holding ApS | Company | 10.0% | 0.0% | 2024 |
2xORLA Holding ApS | Company | 10.0% | 0.0% | 2024 |
SL Schwartz Holding ApS | Company | 10.0% | 0.0% | 2024 |
Debu Holding ApS | Company | 10.0% | 0.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Mørch | Chief Executive Officer | 0 companies |
| Hanne Tove Thomsen | Founder | 0 companies |
| Erling Maidstone | Chief Executive Officer | 0 companies |
| Sandra Lindorff Hansen-Schwartz | Board of Directors | 0 companies |
| Simon Søegaard Hansen | Board of Directors | 0 companies |
| Phillip Orla Nielsen | Board of Directors | 0 companies |
| Ole Strand Thomsen | Chairman | 0 companies |
| George Adrian Debu | Board of Directors | 0 companies |