| Revenue | DKK 100K | +6% |
| EBITDA | DKK 80K | +6% |
| Net profit | DKK 49K | -17% |
| Total assets | DKK 525K | +14% |
| Equity | DKK 129K | -37% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.358 | 9.021 | 13.693 | 14.381 | 354 | 450 | 310 | 217 | 200 | 143 | 121 | 95 | 100 |
| Staff expenses | -87 | -418 | -198 | -0 | -15 | -61 | -66 | -27 | -26 | -33 | -14 | -20 | -20 |
| EBITDA | -50 | 59 | 180 | 266 | 339 | 389 | 243 | 190 | 175 | 109 | 107 | 75 | 80 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -50 | 59 | 180 | 266 | 339 | 389 | 243 | 190 | 175 | 109 | 107 | 75 | 80 |
| Net financials | -0 | -2 | -4 | -3 | -3 | -2 | -3 | -3 | -0 | -1 | -2 | 0 | -17 |
| Profit before tax | -50 | 57 | 176 | 263 | 336 | 387 | 240 | 188 | 175 | 108 | 105 | 75 | 63 |
| Tax | -6 | 14 | 42 | 58 | 75 | 86 | 54 | 42 | 39 | 24 | 23 | 17 | 14 |
| Net profit | -44 | 42 | 134 | 204 | 261 | 301 | 187 | 146 | 136 | 84 | 82 | 59 | 49 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 246 | 848 | 741 | 536 | 777 | 650 | 541 | 702 | 459 | 422 | 549 | 461 | 525 |
| Equity | 36 | 79 | 213 | 284 | 341 | 381 | 267 | 226 | 216 | 164 | 246 | 205 | 129 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 209 | 769 | 528 | 191 | 429 | 269 | 275 | 476 | 243 | 256 | 303 | 256 | 396 |
| Total debt | 209 | 769 | 528 | 191 | 429 | 269 | 275 | 476 | 243 | 256 | 303 | 256 | 396 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UB Management | Management | 2012 | — | — |
MI Management | Management | 2016 | — | — |
CH Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FJORDVEJ INVEST ApS | Company | 33.3% | 33.3% | 2016 |
UBA INVEST ApS | Company | 33.3% | 33.3% | 2016 |
World at Work ApS | Company | 10.0% | 10.0% | 2025 |
CHG HOLDING ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Bo Vind-Andersen | Management | 0 companies |
| Martin Ingversen | Management | 0 companies |
| Carsten Højborg Gjørtsvang | Management | 0 companies |
| Claus Tolstrup Nielsen | Chairman | 0 companies |
| Henrik Lautrup | Chairman | 0 companies |