| Revenue | DKK 21M | -1% |
| EBITDA | DKK 1,1M | +3200% |
| Net profit | DKK 735K | +556% |
| Total assets | DKK 8,4M | -1% |
| Equity | DKK 6M | +14% |
| Employees | 37 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 52 | — | — | 297 | — | 3.025 | 4.539 | 8.080 | 11.719 | 16.233 | 22.266 | 23.629 | 20.428 | 21.270 | 21.000 |
| Staff expenses | -0 | -0 | -25 | -186 | -752 | -2.510 | -3.876 | -6.403 | -9.147 | -12.077 | -17.441 | -20.313 | -20.179 | -21.306 | -19.893 |
| EBITDA | -77 | 56 | -46 | 111 | 78 | 516 | 663 | 1.678 | 2.571 | 4.155 | 4.825 | 3.316 | 249 | -36 | 1.107 |
| Depreciation & amort. | -0 | 0 | -0 | -5 | -3 | -5 | -13 | -18 | -48 | -72 | -124 | -152 | -199 | -191 | -178 |
| EBIT | -77 | 55 | -46 | 106 | 75 | 511 | 650 | 1.660 | 2.523 | 4.083 | 4.702 | 3.164 | 50 | -227 | 929 |
| Net financials | -0 | -0 | -0 | 2 | -0 | -3 | -4 | -18 | -23 | -26 | -24 | -42 | 14 | 27 | 17 |
| Profit before tax | -77 | 55 | -46 | 108 | 75 | 508 | 646 | 1.641 | 2.501 | 4.058 | 4.678 | 3.122 | 65 | -200 | 946 |
| Tax | -19 | 14 | -12 | 26 | 18 | 116 | 151 | 387 | 530 | 891 | 1.044 | 695 | 19 | -39 | 211 |
| Net profit | -58 | 42 | -34 | 82 | 56 | 393 | 494 | 1.254 | 1.971 | 3.166 | 3.634 | 2.427 | 45 | -161 | 735 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 55 | 89 | 52 | 177 | 492 | 1.435 | 2.440 | 4.250 | 6.628 | 11.860 | 12.595 | 10.779 | 8.939 | 8.526 | 8.424 |
| Equity | 22 | 63 | 29 | 91 | 148 | 540 | 1.084 | 1.939 | 3.409 | 5.326 | 6.960 | 6.386 | 5.431 | 5.270 | 6.005 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 33 | 25 | 23 | 86 | 344 | 885 | 1.326 | 2.282 | 2.935 | 6.313 | 5.367 | 4.044 | 3.165 | 3.084 | 2.321 |
| Total debt | 33 | 25 | 23 | 86 | 344 | 885 | 1.326 | 2.282 | 2.935 | 6.313 | 5.367 | 4.044 | 3.165 | 3.084 | 2.321 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Founder | Founder | 2010 | — | — |
BR Founder | Founder | 2010 | — | — |
TM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
TD Founder | Founder | 2010 | — | — |
CC Founder | Founder | 2010 | — | — |
PL Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P. Thomsen Holding ApS | Company | 15.0% | 15.0% | 2021 |
Spacechild Holding ApS | Company | 15.0% | 15.0% | 2021 |
Hugr Holding ApS | Company | 15.0% | 15.0% | 2021 |
Schadegg Brønniche Holding ApS | Company | 15.0% | 15.0% | 2021 |
Simonde og Øster Finans Holding ApS | Company | 15.0% | 15.0% | 2021 |
Martinussen & Johansen Invest ApS | Company | 10.0% | 10.0% | 2019 |
| Individual | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Madsen | Founder | 0 companies |
| Bjarne Reuss Bonde | Founder | 0 companies |
| Thomas Mailund Østerkjerhuus | Chief Executive Officer | 0 companies |
| Tony Do | Founder | 0 companies |
| Cong Chinh Do | Founder | 0 companies |
| Peter Lund Thomsen | Management | 0 companies |