| Revenue | DKK 93,6M | -1% |
| EBITDA | DKK 6,1M | -27% |
| Net profit | DKK 882K | -42% |
| Total assets | DKK 146,2M | +5% |
| Equity | DKK 44,4M | +20% |
| Employees | 80 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 59.421 | 66.328 | 83.736 | 94.697 | 93.594 |
| Staff expenses | -57.924 | -61.320 | -77.820 | -86.290 | -87.482 |
| EBITDA | 1.423 | 5.007 | 5.916 | 8.407 | 6.112 |
| Depreciation & amort. | -1.583 | -1.463 | -1.153 | -1.027 | -584 |
| EBIT | -160 | 3.544 | 4.763 | 7.380 | 5.528 |
| Net financials | 160 | -2.002 | -3.098 | -5.863 | -4.645 |
| Profit before tax | 0 | 1.542 | 1.665 | 1.518 | 882 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 0 | 1.542 | 1.665 | 1.518 | 882 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 110.486 | 114.230 | 121.878 | 139.635 | 146.244 |
| Equity | 44.003 | 38.527 | 38.021 | 36.868 | 44.350 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 65.446 | 74.653 | 82.508 | 101.517 | 100.394 |
| Total debt | 65.446 | 74.653 | 82.508 | 101.517 | 100.394 |
| Name | Role | Member since |
|---|---|---|
| Current (8) | ||
TV | Founder | 2012 |
TB Founder | Founder | 2012 |
MB Founder | Founder | 2012 |
MJ Founder | Founder | 2012 |
NV Founder | Founder | 2012 |
TL Founder | Founder | 2012 |
LM Founder | Founder | 2012 |
CF Founder | Founder | 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2017 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15–19.99% | 15–19.99% | 2018 | |
| Individual | 15–19.99% | 15–19.99% | 2019 | |
| Individual | 15–19.99% | 15–19.99% | 2018 | |
| Individual | 10–14.99% | 10–14.99% | 2019 | |
| Individual | 10–14.99% | 10–14.99% | 2023 | |
| Individual | 5–9.99% | 5–9.99% | 2024 | |
| Individual | 5–9.99% | 5–9.99% | 2020 | |
| Individual | 5–9.99% | 5–9.99% | 2020 | |
| Individual | 5–9.99% | 5–9.99% | 2020 | |
| Individual | 10–14.99% | 10–14.99% | 2018 | |
| Individual | 5–9.99% | 5–9.99% | 2020 | |
| Individual | 5–9.99% | 5–9.99% | 2017 | |
| Individual | 5–9.99% | 5–9.99% | 2018 | |
| Individual | 5–9.99% | 5–9.99% | 2022 | |
| Individual | 5–9.99% | 5–9.99% | 2019 | |
| Individual | 5–9.99% | 5–9.99% | 2012 | |
| Individual | 5–9.99% | 5–9.99% | 2013 | |
| Individual | 5–9.99% | 5–9.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Tommy Vestergaard Christiansen | Founder | 0 companies |
| Torben Bagge | Founder | 0 companies |
| Morten Breum-Leer | Founder | 0 companies |
| Michael Juul Eriksen | Founder | 0 companies |
| Niels Viggo Kejser | Founder | 0 companies |
| Troels Lind Pedersen | Founder | 0 companies |
| Lars Mumm | Founder | 0 companies |
| Christian Falk Hansen | Founder | 0 companies |
| Anders Schønnemann Olesen | Board of Directors | 0 companies |