| Revenue | DKK 8,3M | +7% |
| EBITDA | DKK 4,7M | +2% |
| Net profit | DKK 3,6M | -2% |
| Total assets | DKK 14,1M | +13% |
| Equity | DKK 11,8M | +5% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.966 | 7.341 | 8.077 | 7.783 | 8.322 |
| Staff expenses | -2.659 | -2.689 | -2.921 | -3.194 | -3.653 |
| EBITDA | 3.307 | 4.652 | 5.155 | 4.589 | 4.669 |
| Depreciation & amort. | -138 | -0 | -0 | -0 | -21 |
| EBIT | 3.169 | 4.652 | 5.155 | 4.589 | 4.648 |
| Net financials | -20 | -29 | 18 | 102 | -75 |
| Profit before tax | 3.149 | 4.623 | 5.173 | 4.691 | 4.573 |
| Tax | 698 | 1.029 | 1.141 | 1.043 | 1.010 |
| Net profit | 2.451 | 3.594 | 4.032 | 3.648 | 3.563 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.486 | 9.641 | 11.809 | 12.401 | 14.056 |
| Equity | 7.433 | 8.528 | 9.560 | 11.208 | 11.771 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.053 | 1.114 | 2.249 | 1.193 | 2.283 |
| Total debt | 1.053 | 1.114 | 2.249 | 1.193 | 2.283 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
IL | Founder | 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2012 | |
| Board of Directors | 2012 | |
| Board of Directors | 2014 | |
| Former (1) | ||
| Board of Directors | 2012 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 20–24.99% | 20–24.99% | 2019 | |
| Company | 20–24.99% | 20–24.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Inge-Lise Løvenskjold Nielsen | Founder | 0 companies |
| Nikolaj Liberoth Nielsen | Chairman | 0 companies |
| Anna Louise Nielsen | Board of Directors | 0 companies |
| Tom Eltang Jørgensen | Board of Directors | 0 companies |
| Susanne Gritt Vinther Schou | Board of Directors | 0 companies |