| Revenue | DKK 7,2M | +17% |
| EBITDA | DKK 7,2M | +17% |
| Net profit | DKK 67K | +125% |
| Total assets | DKK 5M | -75% |
| Equity | DKK 2M | +3% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 | 3.418 | 3.992 | 2.902 | 2.304 | 1.649 | 1.269 | 649 | 854 | 2.596 | 6.209 | 7.238 |
| Staff expenses | -0 | -2.585 | -1.155 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 14 | 833 | 2.837 | 2.902 | 2.304 | 1.649 | 1.269 | 649 | 854 | 2.596 | 6.209 | 7.238 |
| Depreciation & amort. | -0 | -469 | -2.337 | -2.594 | -1.997 | -1.300 | -1.052 | -338 | -503 | -2.019 | -5.448 | -6.448 |
| EBIT | 14 | 364 | 500 | 307 | 308 | 349 | 218 | 311 | 351 | 577 | 761 | 790 |
| Net financials | -3 | -53 | -11 | 51 | -38 | -78 | 9 | -141 | -207 | -453 | -723 | -705 |
| Profit before tax | 11 | 311 | 489 | 358 | 270 | 271 | 226 | 170 | 144 | 124 | 38 | 86 |
| Tax | 3 | 71 | 107 | 79 | 59 | 60 | 50 | 43 | 32 | 27 | 8 | 19 |
| Net profit | 8 | 240 | 382 | 279 | 210 | 211 | 176 | 127 | 112 | 97 | 30 | 67 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 766 | 8.594 | 8.740 | 8.026 | 4.865 | 4.213 | 2.375 | 5.175 | 7.762 | 20.432 | 20.139 | 5.041 |
| Equity | 88 | 328 | 710 | 990 | 1.200 | 1.411 | 1.588 | 1.715 | 1.826 | 1.923 | 1.953 | 2.020 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 677 | 8.118 | 8.030 | 7.036 | 3.665 | 2.802 | 787 | 3.461 | 5.936 | 18.509 | 18.186 | 3.022 |
| Total debt | 677 | 8.118 | 8.030 | 7.036 | 3.665 | 2.802 | 787 | 3.461 | 5.936 | 18.509 | 18.186 | 3.022 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CV Management | Management | 2019 | — | — |
TH Management | Management | 2024 | — | — |
| Founder | 2013 | — | — | |
NR Management | Management | 2013 | — | — |
CK Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Videcrantz | Management | 0 companies |
| Trine Helen Strømsnes | Management | 0 companies |
| Cisco Systems Netherlands Holding B.V. | Founder | 0 companies |
| Niels Richard Münster-Hansen | Management | 0 companies |
| Cynthia Koetsier-Beerten | Management | 0 companies |
| Mark Gorman | Chairman | 0 companies |
| David James Sweet | Board of Directors | 0 companies |
| Jonas Allan Edebäck | Chairman | 0 companies |
| James Michael Hackett | Chairman | 0 companies |
| Sajaid Rashid | Board of Directors | 0 companies |