| Revenue | DKK 8,7M | +24% |
| EBITDA | DKK 2,3M | +51% |
| Net profit | DKK 2,1M | +47% |
| Total assets | DKK 58,9M | +115% |
| Equity | DKK 26,1M | +63% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.870 | 7.094 | 8.248 | 7.032 | 8.717 |
| Staff expenses | -4.868 | -4.578 | -5.517 | -5.513 | -6.430 |
| EBITDA | 2.002 | 2.516 | 2.731 | 1.519 | 2.287 |
| Depreciation & amort. | -57 | -57 | -57 | -57 | -94 |
| EBIT | 1.945 | 2.459 | 2.674 | 1.462 | 2.194 |
| Net financials | -46 | -47 | -23 | -27 | 16 |
| Profit before tax | 1.899 | 2.411 | 2.651 | 1.434 | 2.210 |
| Tax | -0 | -0 | -0 | -0 | 97 |
| Net profit | 1.899 | 2.411 | 2.651 | 1.434 | 2.113 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 19.727 | 24.669 | 28.301 | 27.366 | 58.921 |
| Equity | 9.488 | 11.900 | 14.550 | 15.985 | 26.098 |
| Long-term debt | 436 | 118 | 0 | 0 | 0 |
| Short-term debt | 9.803 | 12.651 | 13.751 | 11.381 | 32.823 |
| Total debt | 10.239 | 12.770 | 13.751 | 11.381 | 32.823 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CM Management | Management | 2012 |
| Former (1) | ||
PA Management | Management | 2012 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2012 | |
| Former (4) | ||
| Board of Directors | 2012 – 2025 | |
| Chairman | 2012 – 2012 | |
| Chairman | 2012 – 2012 | |
UL | Board of Directors | 2012 – 2012 |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Chung Myung Jun | Management | 0 companies |
| Yoon Seong Bae | Board of Directors | 0 companies |
| Young Oak Yun | Chairman | 0 companies |
| Chung Yu Sook | Board of Directors | 0 companies |
| Thomas Jeffrey Malherbes Gullacksen | Chairman | 0 companies |
| Yun Young Oak | Chairman | 0 companies |
| Ulf Lund | Board of Directors | 0 companies |