| Revenue | DKK 10,8M | +23% |
| EBITDA | DKK 2,2M | -25% |
| Net profit | DKK 1,5M | +40% |
| Total assets | DKK 9,7M | +22% |
| Equity | DKK 4,3M | +55% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 | 222 | 396 | 879 | 1.232 | 1.345 | 1.511 | 2.948 | 3.292 | 3.565 | 5.096 | 7.014 | 8.750 | 10.764 |
| Staff expenses | -26 | -127 | -319 | -776 | -945 | -787 | -1.112 | -1.888 | -2.257 | -2.777 | -3.417 | -4.639 | -5.861 | -6.094 |
| EBITDA | -21 | 96 | 77 | 103 | 286 | 558 | 399 | 978 | 837 | 417 | 1.679 | 2.375 | 2.890 | 2.176 |
| Depreciation & amort. | -20 | -35 | -71 | -87 | -224 | -471 | -295 | -825 | -392 | -594 | -1.071 | -1.319 | -1.562 | -0 |
| EBIT | -42 | 61 | 6 | 16 | 62 | 86 | 103 | 153 | 445 | -177 | 609 | 1.057 | 1.327 | 2.176 |
| Net financials | -3 | -4 | -5 | -12 | -14 | -23 | -20 | -14 | -18 | -89 | -112 | -160 | -193 | -223 |
| Profit before tax | -21 | 56 | 1 | 4 | 48 | 63 | 83 | 139 | 427 | -266 | 496 | 897 | 1.135 | 1.953 |
| Tax | 12 | 7 | -0 | -1 | 23 | 15 | 21 | 33 | 23 | -154 | 177 | 162 | 50 | 440 |
| Net profit | -33 | 49 | 1 | 5 | 25 | 48 | 62 | 105 | 404 | -112 | 320 | 734 | 1.085 | 1.514 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 162 | 159 | 432 | 374 | 1.043 | 1.542 | 1.648 | 1.982 | 4.276 | 4.631 | 5.395 | 7.092 | 7.907 | 9.651 |
| Equity | 47 | 96 | 96 | 102 | 127 | 175 | 237 | 343 | 746 | 634 | 954 | 1.688 | 2.773 | 4.287 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.477 | 2.165 | 2.246 | 1.708 | 1.206 | 2.364 |
| Short-term debt | 115 | 63 | 336 | 273 | 898 | 1.334 | 1.196 | 1.350 | 1.679 | 1.354 | 1.399 | 2.651 | 2.832 | 1.463 |
| Total debt | 115 | 63 | 336 | 273 | 898 | 1.334 | 1.196 | 1.350 | 3.156 | 3.519 | 3.645 | 4.358 | 4.038 | 3.827 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2019 | — | — |
JF Founder | Founder | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ManagerGroup ApS | Company | 100.0% | 100.0% | 2018 |
FRIBORG HOLDING ApS | Company | 10.0% | 10.0% | 2012 |
MICHAEL BEHRENS HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Nicolai Balslev Klausen | Management | 0 companies |
| Jens Friborg Hansen | Founder | 0 companies |
| Henrik Yoouphasook Jensen | Board of Directors | 0 companies |
| Jørgen Hansson | Board of Directors | 0 companies |
| Michael Lund | Board of Directors | 0 companies |
| Michael Behrens Slot | Chairman | 0 companies |