| Revenue | DKK 20,9M | +22% |
| EBITDA | DKK 418K | +5% |
| Net profit | DKK 204K | -51% |
| Total assets | DKK 13,9M | -19% |
| Equity | DKK 5,5M | -25% |
| Employees | 39 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.635 | — | 11.296 | 13.379 | 12.082 | 14.618 | 15.027 | 17.277 | 15.933 | 16.729 | 17.150 | 20.869 |
| Staff expenses | -4.612 | -0 | -10.843 | -12.519 | -11.792 | -11.962 | -12.776 | -15.558 | -15.996 | -16.130 | -16.750 | -20.451 |
| EBITDA | -977 | 0 | 453 | 860 | 290 | 2.656 | 2.251 | 1.719 | -63 | 599 | 400 | 418 |
| Depreciation & amort. | -0 | -0 | -22 | -29 | -29 | -29 | -29 | -7 | -0 | -0 | -0 | -0 |
| EBIT | -977 | 0 | 431 | 831 | 261 | 2.627 | 2.222 | 1.712 | -63 | 599 | 400 | 418 |
| Net financials | 12 | 0 | -26 | -7 | 15 | -62 | -55 | -73 | -67 | 77 | 128 | -36 |
| Profit before tax | -965 | 0 | 405 | 823 | 276 | 2.565 | 2.166 | 1.638 | -130 | 676 | 528 | 382 |
| Tax | -0 | -0 | -375 | 185 | 73 | 568 | 482 | 370 | -24 | 151 | 115 | 178 |
| Net profit | -965 | 0 | 780 | 638 | 203 | 1.997 | 1.685 | 1.268 | -106 | 525 | 413 | 204 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.302 | 0 | 4.350 | 5.305 | 6.330 | 7.561 | 12.481 | 12.364 | 13.778 | 16.716 | 17.253 | 13.891 |
| Equity | -915 | 0 | 681 | 1.319 | 1.522 | 3.519 | 5.204 | 6.472 | 6.367 | 6.892 | 7.305 | 5.509 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.217 | 0 | 3.669 | 3.986 | 4.807 | 4.042 | 7.277 | 5.892 | 7.411 | 9.824 | 9.948 | 8.382 |
| Total debt | 2.217 | 0 | 3.669 | 3.986 | 4.807 | 4.042 | 7.277 | 5.892 | 7.411 | 9.824 | 9.948 | 8.382 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2016 | — | — |
PN Management | Management | 2014 | — | — |
PA Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Gram Rønnow | Management | 0 companies |
| Pål Netsman | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Bengt Edvard Björkenheim | Board of Directors | 0 companies |
| Peter Gustafsson | Board of Directors | 0 companies |
| Niklas Lars-Erik Eriksson | Chairman | 0 companies |
| Lars Mikael Kristofer Gattberg | Board of Directors | 0 companies |
| Jens Christian Voldmester | Board of Directors | 0 companies |
| Lillie Anna-Greta Johanna Sjögren | Chairman | 0 companies |
| Johan Magnus von Schoultz | Board of Directors | 0 companies |