| Revenue | — | — |
| EBITDA | — | — |
| Net profit | — | — |
| Total assets | DKK 0 | -100% |
| Equity | — | — |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 356 | — | 1.431 | 2.169 | 2.464 | 2.717 | 2.485 | 3.072 | — |
| Staff expenses | -260 | -0 | -1.295 | -1.775 | -2.114 | -2.442 | -2.168 | -2.355 | -0 |
| EBITDA | 96 | 0 | 137 | 394 | 351 | 275 | 318 | 717 | — |
| Depreciation & amort. | -11 | -0 | -0 | -0 | -18 | -31 | -31 | -12 | -0 |
| EBIT | 85 | 0 | 137 | 394 | 333 | 245 | 287 | 705 | — |
| Net financials | -0 | 0 | 6 | -1 | -2 | -1 | -3 | -5 | 0 |
| Profit before tax | 84 | 0 | 142 | 393 | 331 | 243 | 285 | 700 | — |
| Tax | 29 | -0 | 33 | 89 | 74 | 54 | 63 | 154 | -0 |
| Net profit | 55 | 0 | 109 | 304 | 257 | 189 | 222 | 545 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 269 | 0 | 417 | 707 | 740 | 742 | 977 | 1.126 | 0 |
| Equity | 106 | 0 | 160 | 355 | 308 | 240 | 273 | 368 | — |
| Long-term debt | 159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 256 | 331 | 355 | 446 | 694 | 756 | 0 |
| Total debt | 159 | 0 | 256 | 331 | 355 | 446 | 694 | 756 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
MJ Unofficial title | Unofficial title | 2022 | — | — |
NC Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Deputy Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Skriverstuen ApS | Company | 50.0% | 50.0% | 2020 |
VANDSDAL HOLDING IVS | Company | 33.3% | 33.3% | 2017 |
| Individual | 25.0% | 25.0% | 2017 | |
Faigh Invest ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jákup Martin Vandsdal | Chief Executive Officer | 0 companies |
| Morten Jan Kirketerp Groot | Unofficial title | 0 companies |
| Natascha Christine Thorsager Skriver | Management | 0 companies |
| Jesper Salomonsen Sommer | Chairman | 0 companies |
| Jesper Hvidtved Larsen | Deputy Chairman | 0 companies |