| Revenue | DKK 3,3M | -13% |
| EBITDA | DKK 659K | -9% |
| Net profit | DKK 1,3M | +114% |
| Total assets | DKK 3M | +22% |
| Equity | DKK 2,3M | +59% |
| Employees | 19 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.108 | 2.345 | 3.828 | 3.806 | 3.323 |
| Staff expenses | -1.881 | -2.252 | -2.793 | -3.080 | -2.642 |
| EBITDA | 227 | 92 | 1.034 | 725 | 659 |
| Depreciation & amort. | -6 | -0 | -3 | -4 | -9 |
| EBIT | 222 | 92 | 1.031 | 721 | 649 |
| Net financials | -8 | -275 | -43 | 55 | 805 |
| Profit before tax | 213 | -183 | 988 | 776 | 1.455 |
| Tax | 48 | 22 | 228 | 169 | 152 |
| Net profit | 165 | -204 | 761 | 608 | 1.303 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.261 | 1.298 | 2.093 | 2.460 | 3.012 |
| Equity | 443 | 239 | 849 | 1.457 | 2.310 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 818 | 1.060 | 1.243 | 1.003 | 699 |
| Total debt | 818 | 1.060 | 1.243 | 1.003 | 699 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
CE Management | Management | 2017 |
DF Founder | Founder | 2012 |
JJ Management | Management | 2016 |
PZ Management | Management | 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2012 – 2016 | |
| Deputy Chairman | 2012 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2026 | |
| Company | 25–33.32% | 25–33.32% | 2026 | |
| Company | 25–33.32% | 25–33.32% | 2026 | |
| Company | 5–9.99% | 5–9.99% | 2026 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Christopher Ellemose Tronhjem | Management | 0 companies |
| Dan Friang-Tannebæk | Founder | 0 companies |
| Jeppe Jager Meldgaard Andersen | Management | 0 companies |
| Peter Zartov Sørensen | Management | 0 companies |
| Leif Ahlman Sørensen | Chairman | 0 companies |
| Allan Friang-Tannebæk | Deputy Chairman | 0 companies |