| Revenue | DKK 10,4M | +9% |
| EBITDA | DKK -267K | +1% |
| Net profit | DKK 58K | +192% |
| Total assets | DKK 8,8M | -7% |
| Equity | DKK 6,9M | +1% |
| Employees | 24 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.186 | 9.181 | 9.802 | 11.341 | 12.071 | 11.661 | 13.405 | 9.890 | 8.457 | 10.140 | 9.642 | 9.516 | 10.397 |
| Staff expenses | -4.369 | -5.566 | -6.479 | -6.878 | -7.151 | -7.040 | -8.372 | -9.219 | -8.465 | -8.795 | -9.000 | -9.785 | -10.664 |
| EBITDA | 246 | 1.050 | 787 | 1.506 | 1.795 | 1.378 | 1.652 | 671 | -8 | 1.346 | 643 | -269 | -267 |
| Depreciation & amort. | -39 | -59 | -69 | -80 | -119 | -125 | -164 | -136 | -182 | -156 | -155 | -132 | -173 |
| EBIT | 206 | 991 | 719 | 1.426 | 1.676 | 1.253 | 1.489 | 535 | -190 | 1.190 | 488 | -401 | -441 |
| Net financials | -1 | 6 | 14 | 4 | -3 | 19 | -53 | 295 | 162 | 258 | -661 | 321 | 514 |
| Profit before tax | 205 | 997 | 732 | 1.430 | 1.673 | 1.271 | 1.436 | 830 | -29 | 1.448 | -173 | -80 | 73 |
| Tax | 51 | 260 | 185 | 335 | 382 | 284 | 323 | 167 | -6 | 319 | -38 | -17 | 15 |
| Net profit | 153 | 736 | 547 | 1.094 | 1.291 | 987 | 1.113 | 662 | -23 | 1.129 | -135 | -63 | 58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 978 | 1.978 | 2.627 | 3.524 | 4.951 | 5.739 | 7.081 | 8.776 | 10.648 | 11.494 | 9.194 | 9.477 | 8.817 |
| Equity | 124 | 861 | 1.377 | 2.472 | 3.763 | 4.750 | 5.863 | 6.525 | 6.281 | 7.410 | 6.898 | 6.836 | 6.894 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 176 | 445 | 454 | 0 | 0 | 0 |
| Short-term debt | 842 | 1.114 | 1.235 | 1.037 | 1.165 | 967 | 1.204 | 2.075 | 3.922 | 3.630 | 2.295 | 2.641 | 1.923 |
| Total debt | 842 | 1.114 | 1.235 | 1.037 | 1.165 | 967 | 1.204 | 2.251 | 4.366 | 4.084 | 2.295 | 2.641 | 1.923 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Founder | Founder | 2010 | — | — |
JK Founder | Founder | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2010 | |
| Individual | 33.3% | 33.3% | 2010 | |
| Individual | 33.3% | 33.3% | 2010 | |
KAOSKONSULENTERNE ApS | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mie Spring Ruby | Founder | 0 companies |
| Jeannie Kjems Nyborg | Founder | 0 companies |
| Daniel Louie Petersen | Board of Directors | 0 companies |
| Jacob Skriver Frandsen | Board of Directors | 0 companies |
| Morten Sau | Board of Directors | 0 companies |
| Lona Inge Vick | Chairman | 0 companies |
| Uffe Bøgelund Jensen | Chairman | 0 companies |
| Britta Jensen | Board of Directors | 0 companies |
| Øyvind Tallaksen | Board of Directors | 0 companies |