| Revenue | DKK 5,1M | +54% |
| EBITDA | DKK 9,3M | +115% |
| Net profit | DKK 9,3M | +115% |
| Total assets | DKK 125,4M | +8% |
| Equity | DKK 122M | +8% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.905 | 4.244 | 4.616 | 3.331 | 5.123 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 12.217 | -7.103 | 7.871 | 4.302 | 9.257 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 12.217 | -7.103 | 7.871 | 4.302 | 9.257 |
| Net financials | 9.938 | -9.285 | 6.347 | 28 | 6.405 |
| Profit before tax | 12.085 | -7.105 | 7.900 | 4.329 | 9.314 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 12.085 | -7.105 | 7.900 | 4.329 | 9.314 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 113.408 | 106.885 | 112.501 | 116.528 | 125.437 |
| Equity | 108.357 | 101.253 | 109.152 | 112.882 | 121.996 |
| Long-term debt | 2.061 | 2.061 | 0 | 3.172 | 3.326 |
| Short-term debt | 2.990 | 3.572 | 3.349 | 474 | 114 |
| Total debt | 5.051 | 5.633 | 3.349 | 3.646 | 3.441 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CS Management | Management | 2025 |
| Former (4) | ||
SG Management | Management | 2024 – 2025 |
MØ Management | Management | 2021 – 2024 |
KN Management | Management | 2020 – 2021 |
EV Management | Management | 2009 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2012 | |
| Chairman | 2024 | |
| Former (6) | ||
| Board of Directors | 2009 – 2012 | |
| Chairman | 2017 – 2022 | |
| Chairman | 2009 – 2017 | |
| Board of Directors | 2020 – 2022 | |
| Chairman | 2022 – 2024 | |
| Board of Directors | 2017 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Grusgaard | Management | 0 companies |
| Camilla Schelle Olkjær | Management | 0 companies |
| Morten Østrup Møller | Management | 0 companies |
| Kim Nielsen | Management | 0 companies |
| Erik Veedfald | Management | 0 companies |
| Mogens Rømer | Board of Directors | 0 companies |
| Nina Simone Valeska Grunow-Jensen | Board of Directors | 0 companies |
| Mads Janus Stougaard | Board of Directors | 0 companies |
| Søren Kolbye Sørensen | Chairman | 0 companies |
| Torben Visholm | Chairman | 0 companies |
| Jasper Riis | Chairman | 0 companies |
| Anders Christian Schelde | Board of Directors | 0 companies |
| Kåre Hahn Michelsen | Chairman | 0 companies |
| Mikkel Svenstrup | Board of Directors | 0 companies |