| Revenue | DKK 60M | +35% |
| EBITDA | DKK 31,4M | +32% |
| Net profit | DKK 25,8M | +53% |
| Total assets | DKK 91M | +67% |
| Equity | DKK 42,2M | +35% |
| Employees | 65 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.386 | 10.925 | 11.531 | 8.015 | 5.257 | 10.289 | 12.086 | 14.665 | 18.261 | 28.004 | 36.911 | 44.523 | 59.962 |
| Staff expenses | -7.385 | -8.351 | -9.776 | -8.518 | -3.867 | -7.202 | -8.647 | -9.438 | -9.709 | -14.780 | -18.480 | -20.777 | -28.526 |
| EBITDA | 3.001 | 2.574 | 1.755 | -503 | 1.390 | 3.087 | 3.439 | 5.227 | 8.551 | 12.421 | 18.431 | 23.746 | 31.409 |
| Depreciation & amort. | -430 | -570 | -633 | -445 | -271 | -566 | -783 | -978 | -1.419 | -1.596 | -1.750 | -1.724 | -1.896 |
| EBIT | 2.571 | 2.004 | 1.121 | -948 | 1.119 | 2.521 | 2.656 | 4.249 | 7.132 | 10.825 | 16.681 | 22.022 | 29.514 |
| Net financials | -737 | -694 | -814 | -696 | -387 | -620 | -533 | -532 | 50 | 15 | 634 | -457 | 2.517 |
| Profit before tax | 1.833 | 1.309 | 308 | -1.644 | 732 | 1.901 | 2.123 | 3.718 | 7.182 | 10.840 | 17.315 | 21.565 | 32.031 |
| Tax | 527 | 362 | 114 | -0 | -0 | 257 | 478 | 827 | 1.432 | 2.326 | 3.577 | 4.731 | 6.195 |
| Net profit | 1.306 | 947 | 194 | -1.644 | 732 | 1.643 | 1.645 | 2.891 | 5.750 | 8.514 | 13.738 | 16.833 | 25.836 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.889 | 18.927 | 25.341 | 19.931 | 17.276 | 19.707 | 17.399 | 20.723 | 28.537 | 28.716 | 38.725 | 54.346 | 91.022 |
| Equity | 1.804 | 2.551 | 2.745 | 801 | 1.533 | 3.176 | 4.821 | 6.212 | 10.462 | 15.976 | 24.715 | 31.248 | 42.208 |
| Long-term debt | 0 | 2.115 | 211 | 123 | 78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.064 | 16.376 | 22.385 | 19.008 | 15.666 | 16.399 | 12.248 | 14.217 | 17.793 | 12.533 | 13.622 | 22.797 | 48.684 |
| Total debt | 14.064 | 16.376 | 22.596 | 19.131 | 15.744 | 16.399 | 12.248 | 14.217 | 17.793 | 12.533 | 13.622 | 22.797 | 48.684 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2025 | — | — |
HP Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2020 | — | — | |
| Deputy Chairman | 2009 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
THE SIDEWALK RUN ApS | Company | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Casper Bech Christensen | Management | 0 companies |
| Heidi Pernille Behrens | Chief Executive Officer | 0 companies |
| Kiva Bech Andersen | Board of Directors | 0 companies |
| Inken Callsen | Board of Directors | 0 companies |
| Christian Petri | Board of Directors | 0 companies |
| Jens Wittrup Willumsen | Board of Directors | 0 companies |
| Ole Wamsler | Chairman | 0 companies |
| Joachim Steen Worziger | Board of Directors | 0 companies |
| Frederik Duckert | Chairman | 0 companies |
| Tina Fruergård Raasteen | Board of Directors | 0 companies |
| Jan Repholtz Behrens | Deputy Chairman | 0 companies |
| Konrad Artur Kierklo | Board of Directors | 0 companies |
| Udo Heuser | Chairman | 0 companies |
| Pernille Thorslund | Board of Directors | 0 companies |