| Revenue | DKK 44,9M | +11% |
| EBITDA | DKK 30,7M | +11% |
| Net profit | DKK 10M | +61% |
| Total assets | DKK 498,9M | +19% |
| Equity | DKK 341,4M | +35% |
| Employees | 41 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 18.277 | 13.762 | 31.665 | 40.557 | 44.860 |
| Staff expenses | -9.919 | -6.699 | -10.377 | -12.879 | -13.818 |
| EBITDA | 2.176 | 7.062 | 21.288 | 27.679 | 30.743 |
| Depreciation & amort. | -9.333 | -10.183 | -6.662 | -12.628 | -13.762 |
| EBIT | -7.157 | -3.121 | 14.626 | 15.051 | 16.981 |
| Net financials | -4.229 | -3.304 | -5.135 | -7.126 | -4.045 |
| Profit before tax | -11.386 | -6.424 | 9.491 | 7.925 | 12.936 |
| Tax | -2.481 | -1.413 | 2.086 | 1.734 | 2.971 |
| Net profit | -8.905 | -5.011 | 7.405 | 6.191 | 9.965 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 309.329 | 319.975 | 388.187 | 419.707 | 498.932 |
| Equity | 138.445 | 144.576 | 209.445 | 253.353 | 341.396 |
| Long-term debt | 136.252 | 140.359 | 0 | 0 | 0 |
| Short-term debt | 9.262 | 7.941 | 132.223 | 108.230 | 78.499 |
| Total debt | 145.513 | 148.300 | 132.223 | 108.230 | 78.499 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LU Management | Management | 2021 |
| Former (5) | ||
HL Management | Management | 2010 – 2010 |
EV Chief Executive Officer | Chief Executive Officer | 2010 – 2010 |
DS Chief Executive Officer | Chief Executive Officer | 2013 – 2013 |
LG Chief Executive Officer | Chief Executive Officer | 2010 – 2013 |
SM Chief Executive Officer | Chief Executive Officer | 2013 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Former (18) | ||
| Board of Directors | 2011 – 2012 | |
| Board of Directors | 2017 – 2017 | |
| Board of Directors | 2012 – 2025 | |
| Board of Directors | 2011 – 2012 | |
| Board of Directors | 2011 – 2011 | |
| Chairman | 2021 – 2022 | |
| Chairman | 2016 – 2017 | |
| Chairman | 2010 – 2011 | |
| Chairman | 2025 – 2025 | |
| Board of Directors | 2012 – 2014 | |
| Chairman | 2025 – 2025 | |
| Board of Directors | 2010 – 2010 | |
| Board of Directors | 2017 – 2018 | |
| Chairman | 2012 – 2016 | |
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2010 – 2010 | |
| Chairman | 2011 – 2012 | |
| Board of Directors | 2011 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Uldahl Borch | Management | 0 companies |
| Henrik Lasse Lindblad | Management | 0 companies |
| Eric Van Dijk | Chief Executive Officer | 0 companies |
| Dave Storm | Chief Executive Officer | 0 companies |
| Lars Grambo | Chief Executive Officer | 0 companies |
| Sven Martin Christopher Alm | Chief Executive Officer | 0 companies |
| Daniel Arthur Karpantschof Reece | Board of Directors | 0 companies |
| Matthew John Leitch | Board of Directors | 0 companies |
| Lars Ulrik Bruun | Board of Directors | 0 companies |
| Frederik Steen Westenholz | Board of Directors | 0 companies |
| Daniel Arthur Reece | Board of Directors | 0 companies |
| André Guettouche | Chairman | 0 companies |
| Jon Fredrik Korallus | Chairman | 0 companies |
| Géraldine Schmit | Chairman | 0 companies |
| Magnus Glissmann Bojer-Larsen | Chairman | 0 companies |
| Hugo Richard McNestry | Board of Directors | 0 companies |
| Alastair Bernhard Thomann | Chairman | 0 companies |
| Michael Eugene O’Mahoney | Chairman | 0 companies |
| Peter Vilsøe | Board of Directors | 0 companies |
| Morten Wordenskjold Hansen | Board of Directors | 0 companies |
| Paul Richard Slimming | Board of Directors | 0 companies |
| Karen Linda Anne Richardson | Chairman | 0 companies |
| Paul Ronayne Harries | Board of Directors | 0 companies |
| Michael Bødker Friis | Board of Directors | 0 companies |
| Alison Jane Armitage | Chairman | 0 companies |
| Jacob From | Board of Directors | 0 companies |