| Revenue | DKK 5,9M | +59% |
| EBITDA | DKK 1,3M | +1190% |
| Net profit | DKK 997K | +1491% |
| Total assets | DKK 5,9M | +68% |
| Equity | DKK 3,1M | +34% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.445 | 4.860 | 4.932 | 6.014 | 5.397 | 4.668 | 4.465 | 3.915 | 3.243 | 3.564 | 4.048 | 4.636 | 3.701 | 5.886 |
| Staff expenses | -2.245 | -3.899 | -3.936 | -4.955 | -4.839 | -4.506 | -4.354 | -3.623 | -2.751 | -3.185 | -3.725 | -4.090 | -3.627 | -4.605 |
| EBITDA | 199 | 961 | 994 | 1.099 | 558 | 162 | 112 | 292 | 492 | 379 | 323 | 521 | 99 | 1.280 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 199 | 961 | 994 | 1.099 | 558 | 162 | 112 | 292 | 492 | 379 | 323 | 521 | 99 | 1.280 |
| Net financials | -27 | -14 | -11 | -12 | -8 | 3 | -8 | -10 | -0 | -18 | -18 | -43 | -18 | 0 |
| Profit before tax | 172 | 946 | 983 | 1.087 | 550 | 165 | 104 | 283 | 492 | 361 | 305 | 478 | 81 | 1.280 |
| Tax | 55 | 245 | 239 | 252 | 126 | 39 | 24 | 64 | 108 | 79 | 67 | 117 | 19 | 283 |
| Net profit | 117 | 702 | 744 | 834 | 424 | 127 | 80 | 218 | 384 | 281 | 237 | 361 | 63 | 997 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.948 | 3.618 | 3.280 | 4.172 | 3.857 | 4.015 | 3.311 | 3.149 | 4.786 | 4.266 | 3.721 | 4.070 | 3.493 | 5.877 |
| Equity | 367 | 868 | 1.312 | 1.847 | 1.921 | 1.897 | 1.897 | 2.115 | 2.323 | 2.354 | 2.342 | 2.465 | 2.291 | 3.069 |
| Long-term debt | 0 | 0 | 147 | 222 | 130 | 0 | 3 | 0 | 391 | 373 | 335 | 402 | 305 | 580 |
| Short-term debt | 1.577 | 2.725 | 1.726 | 2.006 | 1.751 | 2.075 | 1.395 | 987 | 2.034 | 1.533 | 1.039 | 1.203 | 897 | 2.228 |
| Total debt | 1.577 | 2.725 | 1.873 | 2.228 | 1.880 | 2.075 | 1.398 | 987 | 2.425 | 1.907 | 1.374 | 1.605 | 1.202 | 2.808 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2009 | — | — |
SK Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BUILDING LAB HOLDING ApS | Company | 50.0% | 50.0% | 2025 |
Kongsbak Innovation ApS | Company | 33.3% | 33.3% | 2025 |
NIEPOORT HOLDING ApS | Company | 10.0% | 10.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Andreas Thomassen | Management | 0 companies |
| Simone Kongsbak Saxtorph | Management | 0 companies |
| Christian Andreas Niepoort | Board of Directors | 0 companies |