| Revenue | DKK 84,1M | +21% |
| EBITDA | DKK 39,4M | +29% |
| Net profit | DKK 27,1M | +29% |
| Total assets | DKK 135,4M | -1% |
| Equity | DKK 39,9M | +44% |
| Employees | 180 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 730 | 1.957 | 3.133 | — | 4.327 | 7.425 | 9.167 | 13.823 | 33.181 | 467.770 | 57.087 | 69.744 | 84.073 |
| Staff expenses | -434 | -1.027 | -1.337 | -1.424 | -2.147 | -3.122 | -4.311 | -6.528 | -13.786 | -22.961 | -33.033 | -39.261 | -44.653 |
| EBITDA | 296 | 930 | 1.796 | 2.857 | 2.180 | 4.302 | 4.857 | 7.295 | 19.395 | 19.142 | 24.024 | 30.483 | 39.420 |
| Depreciation & amort. | 26 | 29 | -26 | -5 | -22 | -11 | -53 | -42 | -144 | -621 | -2.022 | -3.595 | -4.883 |
| EBIT | 270 | 901 | 1.771 | 2.851 | 2.158 | 4.291 | 4.803 | 7.253 | 19.251 | 18.521 | 22.002 | 26.888 | 34.537 |
| Net financials | -2 | 56 | -340 | -222 | 131 | -433 | -883 | -429 | -1.372 | -482 | -1.999 | -342 | -300 |
| Profit before tax | 268 | 958 | 1.431 | 2.629 | 2.289 | 3.859 | 3.921 | 6.824 | 17.878 | 18.039 | 20.003 | 26.546 | 34.237 |
| Tax | 67 | 241 | 352 | 620 | 503 | 693 | 869 | 1.519 | 3.967 | 3.880 | 4.399 | 5.512 | 7.146 |
| Net profit | 201 | 716 | 1.079 | 2.009 | 1.785 | 3.165 | 3.051 | 5.305 | 13.912 | 14.159 | 15.604 | 21.034 | 27.091 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.740 | 3.464 | 7.244 | 9.728 | 11.534 | 16.267 | 19.230 | 27.111 | 62.708 | 90.131 | 118.718 | 136.864 | 135.429 |
| Equity | 502 | 1.044 | 2.122 | 3.978 | 5.540 | 8.705 | 9.757 | 13.062 | 21.973 | 21.132 | 36.736 | 27.770 | 39.861 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.228 | 2.415 | 5.121 | 5.748 | 5.994 | 7.559 | 9.474 | 14.049 | 40.512 | 68.376 | 79.873 | 105.359 | 91.516 |
| Total debt | 1.228 | 2.415 | 5.121 | 5.748 | 5.994 | 7.559 | 9.474 | 14.049 | 40.512 | 68.376 | 79.873 | 105.359 | 91.516 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
JB Management | Management | 2023 | — | — |
MR Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CC Midco ApS | Company | 100.0% | 100.0% | 2021 |
CORDSEN-RAVN HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
Balmer ApS | Company | 25.0% | 25.0% | 2021 |
BRAMSEN ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Hoffmann Balmer | Chief Executive Officer | 0 companies |
| Jonas Balmer | Management | 0 companies |
| Morten Ravn | Founder | 0 companies |