| Revenue | DKK 16,1M | +18% |
| EBITDA | DKK 7,8M | +39% |
| Net profit | DKK 7,5M | +54% |
| Total assets | DKK 35,8M | +24% |
| Equity | DKK 22,2M | +51% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.148 | 4.149 | 5.710 | 6.333 | 7.630 | 8.902 | 9.867 | 12.368 | 12.997 | 13.587 | 13.183 | 13.648 | 16.053 |
| Staff expenses | -676 | -957 | -1.740 | -1.705 | -3.556 | -4.703 | -4.524 | -3.758 | -4.274 | -5.359 | -7.222 | -8.053 | -8.239 |
| EBITDA | 2.472 | 3.192 | 3.969 | 4.629 | 4.073 | 4.199 | 5.343 | 8.609 | 8.587 | 8.157 | 5.961 | 5.595 | 7.782 |
| Depreciation & amort. | -171 | -544 | -387 | -191 | -292 | -566 | -642 | -668 | -1.466 | -7 | -4 | -23 | -106 |
| EBIT | 2.301 | 2.649 | 3.582 | 4.438 | 3.781 | 3.634 | 4.701 | 7.941 | 7.122 | 8.150 | 5.957 | 5.572 | 7.676 |
| Net financials | 17 | 20 | 98 | 96 | 62 | 42 | 12 | 17 | 92 | -80 | -107 | 685 | 1.875 |
| Profit before tax | 2.318 | 2.669 | 3.680 | 4.534 | 3.844 | 3.675 | 4.712 | 7.959 | 7.214 | 8.070 | 5.850 | 6.257 | 9.552 |
| Tax | 543 | 657 | 910 | 1.076 | 853 | 822 | 1.052 | 1.765 | 1.945 | 1.776 | 1.296 | 1.378 | 2.060 |
| Net profit | 1.775 | 2.012 | 2.770 | 3.458 | 2.991 | 2.853 | 3.660 | 6.194 | 5.269 | 6.294 | 4.553 | 4.879 | 7.492 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.009 | 4.545 | 6.496 | 7.453 | 10.526 | 12.599 | 14.913 | 19.378 | 19.161 | 16.924 | 22.168 | 28.849 | 35.793 |
| Equity | 2.328 | 2.840 | 4.110 | 2.360 | 3.951 | 5.305 | 6.965 | 10.158 | 9.427 | 5.271 | 9.825 | 14.704 | 22.196 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 130 | 391 | 192 | 194 | 384 | 175 |
| Short-term debt | 1.672 | 1.705 | 2.386 | 5.093 | 6.575 | 7.244 | 7.948 | 9.089 | 9.299 | 11.418 | 12.149 | 13.762 | 13.004 |
| Total debt | 1.672 | 1.705 | 2.386 | 5.093 | 6.575 | 7.244 | 7.948 | 9.219 | 9.689 | 11.610 | 12.343 | 14.146 | 13.179 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EC Management | Management | 2023 | — | — |
AN Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
JB Management | Management | 2023 | — | — |
RA Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Carson Harrell | Management | 0 companies |
| Anders Nordstokke Rønning | Chief Executive Officer | 0 companies |
| Jesper Brinks | Management | 0 companies |
| Renè Amstrup | Management | 0 companies |
| Adam Dawid Malinowski | Chairman | 0 companies |
| Arne Uppheim | Board of Directors | 0 companies |
| Rachel Lee Spasser | Board of Directors | 0 companies |
| Mark Ivin | Board of Directors | 0 companies |
| Sindre Mikal Oterhals | Chairman | 0 companies |
| Maurice Andre Hernandez | Board of Directors | 0 companies |
| Bjarne Johnson | Board of Directors | 0 companies |
| Bjørnar Håkensmoen | Board of Directors | 0 companies |