| Revenue | DKK 15,6M | +49% |
| EBITDA | DKK 5,6M | +113% |
| Net profit | DKK 4,4M | +119% |
| Total assets | DKK 8,9M | +17% |
| Equity | DKK 5,1M | +21% |
| Employees | 15 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 8.674 | 9.629 | 9.984 | 10.448 | 15.596 |
| Staff expenses | -6.694 | -7.115 | -7.224 | -7.793 | -9.946 |
| EBITDA | 1.980 | 2.514 | 2.760 | 2.654 | 5.649 |
| Depreciation & amort. | -70 | -66 | -51 | -48 | -0 |
| EBIT | 1.910 | 2.449 | 2.709 | 2.606 | 5.649 |
| Net financials | -0 | -12 | -45 | -20 | 5 |
| Profit before tax | 1.910 | 2.437 | 2.663 | 2.586 | 5.654 |
| Tax | 446 | 537 | 597 | 581 | 1.263 |
| Net profit | 1.464 | 1.899 | 2.067 | 2.006 | 4.391 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.106 | 5.291 | 5.332 | 7.634 | 8.938 |
| Equity | 1.032 | 2.931 | 3.198 | 4.204 | 5.095 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.644 | 2.325 | 2.105 | 3.389 | 3.799 |
| Total debt | 2.644 | 2.325 | 2.105 | 3.389 | 3.799 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HS Management | Management | 2020 |
| Former (2) | ||
FB Management | Management | 2020 – 2024 |
LP Management | Management | 2011 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2021 | |
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 100% | 100% | 2024 | |
| Company | 50–66.65% | 50–66.65% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Bo Johansen | Management | 0 companies |
| Henrik Slott | Management | 0 companies |
| Lars Peter Christensen | Management | 0 companies |
| Jens Bossen | Board of Directors | 0 companies |
| Rasmus Ødum | Chairman | 0 companies |
| Marcus Gustav Kylberg | Board of Directors | 0 companies |