| Revenue | DKK 27,5M | +37% |
| EBITDA | DKK 15,3M | +33% |
| Net profit | DKK 11,7M | +35% |
| Total assets | DKK 21,6M | +11% |
| Equity | DKK 17,1M | +19% |
| Employees | 29 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -466 | 26.505 | 11.847 | 20.063 | 27.527 |
| Staff expenses | -0 | -8.340 | -7.558 | -8.552 | -12.105 |
| EBITDA | -466 | 18.165 | 4.288 | 11.510 | 15.337 |
| Depreciation & amort. | -172 | -520 | -445 | -392 | -328 |
| EBIT | -638 | 17.645 | 3.843 | 11.118 | 15.009 |
| Net financials | -30 | -57 | -66 | 2 | 14 |
| Profit before tax | -668 | 17.588 | 3.777 | 11.120 | 15.023 |
| Tax | -173 | 4.144 | 831 | 2.453 | 3.341 |
| Net profit | -495 | 13.445 | 2.946 | 8.667 | 11.682 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 13.657 | 22.969 | 14.581 | 19.407 | 21.600 |
| Equity | 4.174 | 15.818 | 8.764 | 14.431 | 17.113 |
| Long-term debt | 0 | 387 | 0 | 0 | 0 |
| Short-term debt | 9.483 | 6.692 | 5.766 | 4.956 | 4.438 |
| Total debt | 9.483 | 7.079 | 5.766 | 4.956 | 4.438 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SM Management | Management | 2022 |
NM Management | Management | 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2021 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Martin Metzsch | Management | 0 companies |
| Noveed Mian Nawaz | Management | 0 companies |
| Johanne Franziska Vous Metzsch | Board of Directors | 0 companies |