| Revenue | DKK 28,5M | -19% |
| EBITDA | DKK 2,9M | -70% |
| Net profit | DKK 2,7M | -65% |
| Total assets | DKK 53,4M | +19% |
| Equity | DKK 30,1M | +10% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.489 | 8.125 | 5.469 | 21.298 | 28.129 | 30.065 | 27.316 | 29.137 | 27.232 | 26.898 | 30.607 | 35.264 | 28.526 |
| Staff expenses | -2.021 | -4.812 | -7.052 | -24.631 | -26.256 | -29.756 | -29.339 | -19.865 | -20.942 | -20.247 | -25.870 | -25.684 | -25.618 |
| EBITDA | 1.386 | 3.314 | -1.584 | -3.333 | 1.873 | 310 | -2.023 | 9.272 | 6.290 | 6.651 | 4.737 | 9.580 | 2.908 |
| Depreciation & amort. | 992 | 1.595 | -1.604 | -1.829 | -1.807 | -676 | -111 | -83 | -43 | -38 | -30 | -144 | -74 |
| EBIT | 394 | 1.719 | -3.187 | -5.162 | 66 | -367 | -2.134 | 9.189 | 6.247 | 6.613 | 4.708 | 9.436 | 2.834 |
| Net financials | -84 | 281 | -184 | 42 | -207 | 19 | -43 | -2 | 22 | -138 | -6 | 585 | 646 |
| Profit before tax | 311 | 2.000 | -3.371 | -5.120 | -141 | -348 | -2.176 | 9.187 | 6.269 | 6.475 | 4.702 | 10.020 | 3.480 |
| Tax | 83 | 502 | -733 | -1.120 | -82 | -75 | 535 | 1.047 | 1.347 | 1.428 | 1.039 | 2.298 | 780 |
| Net profit | 228 | 1.497 | -2.638 | -3.999 | -59 | -272 | -2.711 | 8.140 | 4.922 | 5.047 | 3.663 | 7.723 | 2.700 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.643 | 17.186 | 16.024 | 20.052 | 28.341 | 25.249 | 16.156 | 19.492 | 30.843 | 26.111 | 30.076 | 44.702 | 53.371 |
| Equity | 5.228 | 6.726 | 4.087 | 1.088 | 1.029 | 757 | -1.954 | 6.185 | 11.108 | 16.026 | 19.689 | 27.412 | 30.112 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 705 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.375 | 10.461 | 11.937 | 18.964 | 27.312 | 24.492 | 18.110 | 12.601 | 19.735 | 10.084 | 9.973 | 15.809 | 22.801 |
| Total debt | 7.375 | 10.461 | 11.937 | 18.964 | 27.312 | 24.492 | 18.110 | 13.307 | 19.735 | 10.084 | 9.973 | 15.809 | 22.801 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BC Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
KF Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
BO Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
AC Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
RK Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PA Founder | Founder | 2012 | — | — |
RH Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
RS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Christiansen Breintoft | Chief Executive Officer | 0 companies |
| Karl Fredrik Ek | Chief Executive Officer | 0 companies |
| Bård Olav Uthus | Chief Executive Officer | 0 companies |
| Anne Charlotte Vendeløkke Olsen | Chief Executive Officer | 0 companies |
| Rasmus Knudsen Nørby | Chief Executive Officer | 0 companies |
| Powel AS | Founder | 0 companies |
| Rasmus Hassing | Chief Executive Officer | 0 companies |
| Richard Schytte | Chief Executive Officer | 0 companies |
| Greta Kelwing-Haugberg | Board of Directors | 0 companies |
| Øystein Sæther | Board of Directors | 0 companies |
| Kristin Wikstrøm | Board of Directors | 0 companies |
| Geir Nysetvold | Board of Directors | 0 companies |
| Kjetil Storset | Chairman | 0 companies |
| Håvard Pedersen | Board of Directors | 0 companies |
| Reidar Øye | Board of Directors | 0 companies |
| Kent Omenås | Board of Directors | 0 companies |
| Arnstein Kjesbu | Chairman | 0 companies |
| Ingeborg Gjærum | Board of Directors | 0 companies |
| Bente Sollie | Board of Directors | 0 companies |