| Revenue | DKK 4M | +3% |
| EBITDA | DKK 10,4M | +895% |
| Net profit | DKK 6M | +312% |
| Total assets | DKK 124,6M | +5% |
| Equity | DKK 41,9M | +17% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.825 | 3.887 | 3.648 | 3.921 | 4.048 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 13.022 | 23.169 | -9.251 | -1.308 | 10.398 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 13.022 | 23.169 | -9.251 | -1.308 | 10.398 |
| Net financials | -778 | -768 | -746 | -2.125 | -2.718 |
| Profit before tax | 12.243 | 22.401 | -9.997 | -3.433 | 7.680 |
| Tax | 2.550 | 5.020 | -2.340 | -611 | 1.686 |
| Net profit | 9.693 | 17.381 | -7.657 | -2.822 | 5.994 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 117.035 | 136.891 | 124.930 | 118.317 | 124.625 |
| Equity | 28.981 | 46.362 | 38.705 | 35.883 | 41.876 |
| Long-term debt | 65.852 | 63.735 | 61.814 | 59.714 | 113.012 |
| Short-term debt | 2.610 | 2.923 | 3.345 | 2.776 | 3.887 |
| Total debt | 68.462 | 66.658 | 65.158 | 62.490 | 57.499 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
HD Founder | Founder | 2010 |
MS Founder | Founder | 2010 |
TP Founder | Founder | 2010 |
MB Management | Management | 2021 |
TS Founder | Founder | 2010 |
KE Founder | Founder | 2010 |
| Former (1) | ||
HR Management | Management | 2018 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (6) | ||
| Chairman | 2021 – 2025 | |
| Chairman | 2021 – 2021 | |
| Board of Directors | 2021 – 2025 | |
| Chairman | 2020 – 2021 | |
| Board of Directors | 2018 – 2020 | |
| Board of Directors | 2018 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 25–33.32% | 25–33.32% | 2010 | |
| Company | 25–33.32% | 25–33.32% | 2010 | |
| Company | 15–19.99% | 15–19.99% | 2017 | |
| Company | 20–24.99% | 20–24.99% | 2017 | |
| Company | 10–14.99% | 10–14.99% | 2010 | |
| Company | 25–33.32% | 25–33.32% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Rikard Henriksson | Management | 0 companies |
| Henning Dalgaard Elkjær | Founder | 0 companies |
| Michael Schødts | Founder | 0 companies |
| Thommy Pedersen | Founder | 0 companies |
| Michael Byrgesen Hansen | Management | 0 companies |
| Tove Schødts Rasmussen | Founder | 0 companies |
| Kirsten Elise Schødts | Founder | 0 companies |
| Jonas Nyegaard Olesen | Board of Directors | 0 companies |
| Henrik Lildballe | Chairman | 0 companies |
| Helge Krogsbøl | Chairman | 0 companies |
| Cecilie Rust | Chairman | 0 companies |
| Tina Hansen | Board of Directors | 0 companies |
| Michael Visby Berthelsen | Chairman | 0 companies |
| John Fredrik Jonsson | Board of Directors | 0 companies |
| Johan Anders Lundkvist | Board of Directors | 0 companies |