| Revenue | DKK 38,9M | +256% |
| EBITDA | DKK 2,3M | +140% |
| Net profit | DKK 19,5M | +3299% |
| Total assets | DKK 284,5M | -3% |
| Equity | DKK 26,2M | +78% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -6 | -282 | -66 | -32 | -50 | -57 | -46 | -57 | -51 | 10.953 | 38.947 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -16.567 | -36.697 |
| EBITDA | -6 | -6 | -282 | -66 | -32 | -50 | -57 | -46 | -57 | -51 | -5.614 | 2.250 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -6 | -282 | -66 | -32 | -50 | -57 | -46 | -57 | -51 | -5.614 | 2.250 |
| Net financials | -22.766 | -158.032 | -34.149 | -38.433 | -57.014 | -38.727 | -27.446 | 1.588 | 5.630 | -13.872 | 1.605 | 15.859 |
| Profit before tax | -22.772 | -158.038 | -34.431 | -38.499 | -57.046 | -38.777 | -27.503 | 1.542 | 5.573 | -13.923 | -4.009 | 18.109 |
| Tax | -4.798 | -4.811 | 15.395 | 2.017 | -8.025 | -8.111 | -9.728 | -7.687 | -2.540 | -5.856 | -4.582 | -1.370 |
| Net profit | -17.974 | -153.227 | -49.826 | -40.516 | -49.021 | -30.666 | -17.775 | 9.229 | 8.113 | -8.067 | 573 | 19.479 |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 936.613 | 751.416 | 500.155 | 458.812 | 388.647 | 329.132 | 303.534 | 320.104 | 309.725 | 287.926 | 293.189 | 284.461 |
| Equity | 469 | 270.113 | 205.880 | 165.364 | 101.345 | 70.679 | 52.904 | 62.133 | 70.246 | 44.179 | 14.752 | 26.231 |
| Long-term debt | 446 | 446.370 | 237.000 | 237.000 | 237.000 | 237.000 | 237.000 | 237.000 | 237.000 | 237.000 | 237.000 | 0 |
| Short-term debt | 21 | 34.933 | 57.275 | 56.448 | 50.302 | 21.453 | 13.630 | 20.971 | 2.479 | 6.747 | 41.437 | 258.230 |
| Total debt | 467 | 481.303 | 294.275 | 293.448 | 287.302 | 258.453 | 250.630 | 257.971 | 239.479 | 243.747 | 278.437 | 258.230 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2020 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
UJ Management | Management | 2015 | — | — |
PM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
JS Founder | Founder | 2010 | — | — |
JM Management | Management | 2015 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Katrine Bjarkov Benthien | Management | 0 companies |
| Jesper Boysen | Chief Executive Officer | 0 companies |
| Ulrik Juul Rokkedal Therkildsen | Management | 0 companies |
| Philip Mørch Nadelmann | Chief Executive Officer | 0 companies |
| Jesper Schultz Larsen | Founder | 0 companies |
| Jan Mark Kolbye Jensen | Management | 0 companies |
| Thorbjørn Hjarndal | Chief Executive Officer | 0 companies |
| Jan Henning Albrechtsen | Chairman | 0 companies |
| Jørgen Appel Kelkjær | Chairman | 0 companies |
| Robert Paul Janse | Chairman | 0 companies |
| Marc Christiaan van Gelder | Board of Directors | 0 companies |
| Paul Robert Hitchin | Board of Directors | 0 companies |
| Christian Kanstrup | Chairman | 0 companies |
| Johannes Gerardus Janssen | Chairman | 0 companies |