| Revenue | DKK 20,1M | +4% |
| EBITDA | DKK 1,5M | +6% |
| Net profit | DKK 947K | +8% |
| Total assets | DKK 34,4M | +14% |
| Equity | DKK 7,2M | +15% |
| Employees | 24 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 13.209 | 14.209 | 16.108 | 19.299 | 20.112 |
| Staff expenses | -12.540 | -13.367 | -15.075 | -17.866 | -18.589 |
| EBITDA | 669 | 842 | 1.033 | 1.433 | 1.523 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 669 | 842 | 1.033 | 1.433 | 1.523 |
| Net financials | -33 | -54 | -120 | -276 | -303 |
| Profit before tax | 636 | 788 | 913 | 1.157 | 1.220 |
| Tax | 142 | 175 | 202 | 283 | 273 |
| Net profit | 494 | 613 | 711 | 874 | 947 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 20.118 | 24.148 | 25.360 | 30.228 | 34.409 |
| Equity | 4.027 | 4.640 | 5.351 | 6.225 | 7.172 |
| Long-term debt | 1.010 | 0 | 0 | 0 | 0 |
| Short-term debt | 15.081 | 19.508 | 20.009 | 24.003 | 27.237 |
| Total debt | 16.091 | 19.508 | 20.009 | 24.003 | 27.237 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
EA Founder | Founder | 2013 |
DG Chief Executive Officer | Chief Executive Officer | 2022 |
| Former (1) | ||
CP Management | Management | 2013 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2018 | |
| Chairman | 2022 | |
| Former (1) | ||
| Board of Directors | 2018 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2017 | |
| Individual | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Christopher Paul Samways | Management | 0 companies |
| Estrella AB | Founder | 0 companies |
| Dennis Gill Lyngsø | Chief Executive Officer | 0 companies |
| Susanne Hartog | Board of Directors | 0 companies |
| Carina Hanson | Board of Directors | 0 companies |
| Petra Ulrika Wallberg | Chairman | 0 companies |