| Revenue | DKK 18,9M | -7% |
| EBITDA | DKK 3,4M | +278% |
| Net profit | DKK 2,4M | +218% |
| Total assets | DKK 9,4M | +37% |
| Equity | DKK 3,2M | +197% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.160 | 1.622 | 3.485 | 5.608 | 6.914 | 8.601 | 13.425 | 10.985 | 12.611 | 15.935 | 19.099 | 20.026 | 20.415 | 18.900 |
| Staff expenses | -762 | -1.226 | -1.860 | -3.166 | -4.796 | -6.306 | -10.602 | -10.828 | -9.675 | -12.724 | -17.960 | -23.837 | -22.325 | -15.510 |
| EBITDA | 397 | 396 | 1.625 | 2.443 | 2.118 | 2.295 | 2.823 | 156 | 2.899 | 3.198 | 1.118 | -3.811 | -1.909 | 3.390 |
| Depreciation & amort. | -28 | -35 | -18 | -44 | -77 | -117 | -283 | -279 | -176 | -154 | -424 | -493 | -481 | -148 |
| EBIT | 370 | 361 | 1.607 | 2.399 | 2.040 | 2.178 | 2.540 | -123 | 2.723 | 3.044 | 694 | -4.304 | -2.391 | 3.242 |
| Net financials | -7 | -5 | -3 | -34 | -29 | -14 | -30 | 13 | -33 | -52 | -77 | -116 | -265 | -96 |
| Profit before tax | 362 | 356 | 1.603 | 2.364 | 2.011 | 2.164 | 2.511 | -110 | 2.690 | 2.992 | 616 | -4.420 | -2.656 | 3.146 |
| Tax | 94 | 95 | 394 | 558 | 438 | 479 | 556 | -31 | 597 | 666 | 139 | -966 | -574 | 698 |
| Net profit | 268 | 261 | 1.209 | 1.807 | 1.573 | 1.685 | 1.954 | -79 | 2.093 | 2.326 | 477 | -3.454 | -2.082 | 2.449 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 701 | 719 | 2.184 | 3.410 | 3.509 | 5.032 | 6.227 | 3.934 | 7.811 | 7.716 | 7.364 | 7.449 | 6.865 | 9.438 |
| Equity | 438 | 411 | 1.520 | 1.527 | 1.300 | 1.984 | 2.439 | 859 | 2.952 | 3.778 | 2.255 | -1.199 | -3.281 | 3.168 |
| Long-term debt | 0 | 0 | 0 | 0 | 3 | 0 | 373 | 583 | 861 | 0 | 979 | 802 | 0 | 0 |
| Short-term debt | 263 | 309 | 664 | 1.882 | 2.206 | 3.021 | 3.411 | 2.491 | 3.998 | 3.938 | 4.130 | 7.846 | 10.146 | 6.270 |
| Total debt | 263 | 309 | 664 | 1.882 | 2.209 | 3.047 | 3.785 | 3.074 | 4.858 | 3.938 | 5.109 | 8.648 | 10.146 | 6.270 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2024 | — | — |
NG Management | Management | 2025 | — | — |
JL Management | Management | 2011 | — | — |
AB Founder | Founder | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
DUCK HOLDING ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Julie Bork Nellegaard | Management | 0 companies |
| Nikolaj Gandrup Borchorst | Management | 0 companies |
| Jørn Larsen | Management | 0 companies |
| Anders Balslev | Founder | 0 companies |
| Chresten Plinius | Board of Directors | 0 companies |
| Søren Wulf Eskildsen | Chairman | 0 companies |
| Peter Christian Hugo Rørsgaard | Chairman | 0 companies |
| Kristian Wulf-Andersen | Chairman | 0 companies |
| Jesper Grankær Carøe | Chairman | 0 companies |
| Kresten Krab Thorup | Board of Directors | 0 companies |