| Revenue | DKK 9,5M | +95% |
| EBITDA | DKK 1,9M | +176% |
| Net profit | DKK 971K | +126% |
| Total assets | DKK 10,9M | -18% |
| Equity | DKK 2,9M | +50% |
| Employees | 12 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.194 | 4.020 | 9.274 | 4.859 | 9.476 |
| Staff expenses | -1.354 | -2.680 | -4.837 | -7.320 | -7.608 |
| EBITDA | 841 | 1.340 | 4.437 | -2.461 | 1.868 |
| Depreciation & amort. | -143 | -190 | -204 | -486 | -277 |
| EBIT | 697 | 1.149 | 4.233 | -2.947 | 1.591 |
| Net financials | -198 | -246 | -769 | -738 | -620 |
| Profit before tax | 499 | 903 | 3.464 | -3.685 | 971 |
| Tax | 133 | 222 | 784 | 9 | -0 |
| Net profit | 366 | 681 | 2.680 | -3.694 | 971 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.531 | 11.978 | 30.116 | 13.394 | 10.923 |
| Equity | 2.227 | 2.908 | 5.642 | 1.949 | 2.920 |
| Long-term debt | 139 | 62 | 0 | 601 | 554 |
| Short-term debt | 3.067 | 8.864 | 24.474 | 10.845 | 7.449 |
| Total debt | 3.207 | 8.925 | 24.474 | 11.445 | 8.003 |
| Name | Role | Member since |
|---|---|---|
| Current (7) | ||
BS Founder | Founder | 2012 |
FG Founder | Founder | 2012 |
SH Founder | Founder | 2012 |
JV Management | Management | 2023 |
HM Founder | Founder | 2012 |
AW Founder | Founder | 2012 |
MM Founder | Founder | 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2012 | |
| Board of Directors | 2024 | |
| Board of Directors | 2017 | |
| Former (1) | ||
| Board of Directors | 2012 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.33–49.99% | 33.33–49.99% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2024 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2024 | |
| Individual | 25–33.32% | 25–33.32% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Birthe Strib Nielsen | Founder | 0 companies |
| Frank Groneberg | Founder | 0 companies |
| Syna Hansen | Founder | 0 companies |
| Jacob Vestersager Engdal | Management | 0 companies |
| Helge Martin Andersen | Founder | 0 companies |
| Armin Wulf | Founder | 0 companies |
| Marc Mommsen | Founder | 0 companies |
| Frank Groneberg | Chairman | 0 companies |
| Armin Wulf | Board of Directors | 0 companies |
| Mette Marie Pørksen | Board of Directors | 0 companies |
| Marc Mommsen | Board of Directors | 0 companies |