| Revenue | DKK 24,7M | +42% |
| EBITDA | DKK 13,9M | +63% |
| Net profit | DKK 10,2M | +63% |
| Total assets | DKK 44,4M | +26% |
| Equity | DKK 18M | +27% |
| Employees | 20 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 76 | 835 | 3.129 | 4.804 | 6.782 | 5.573 | 6.733 | 13.208 | 8.760 | 9.807 | 17.353 | 24.666 |
| Staff expenses | -295 | -536 | -2.364 | -3.280 | -3.595 | -4.375 | -4.040 | -6.691 | -7.165 | -7.839 | -8.848 | -10.785 |
| EBITDA | -219 | 299 | 765 | 1.524 | 3.186 | 1.197 | 2.693 | 6.518 | 1.595 | 1.967 | 8.505 | 13.881 |
| Depreciation & amort. | -36 | -95 | -224 | -301 | -358 | -338 | -265 | -147 | -17 | -11 | -2 | -376 |
| EBIT | -255 | 204 | 541 | 1.223 | 2.828 | 859 | 2.428 | 6.371 | 1.578 | 1.956 | 8.503 | 13.506 |
| Net financials | -35 | -57 | -18 | -46 | -108 | -49 | -134 | -266 | -300 | -500 | -505 | -434 |
| Profit before tax | -290 | 148 | 524 | 1.178 | 2.720 | 810 | 2.294 | 6.104 | 1.278 | 1.456 | 7.998 | 13.071 |
| Tax | -62 | 31 | 121 | 271 | 606 | 185 | 513 | 1.349 | 317 | 352 | 1.776 | 2.907 |
| Net profit | -228 | 117 | 403 | 906 | 2.114 | 625 | 1.781 | 4.756 | 962 | 1.104 | 6.222 | 10.164 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.231 | 5.712 | 6.831 | 9.530 | 11.278 | 12.896 | 16.739 | 24.296 | 31.629 | 29.477 | 35.298 | 44.382 |
| Equity | -148 | 1.214 | 1.617 | 2.501 | 4.654 | 4.249 | 6.064 | 8.920 | 7.286 | 7.990 | 14.238 | 18.016 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.378 | 4.499 | 5.208 | 7.030 | 6.624 | 8.647 | 10.675 | 15.376 | 24.343 | 21.487 | 20.925 | 26.366 |
| Total debt | 2.378 | 4.499 | 5.208 | 7.030 | 6.624 | 8.647 | 10.675 | 15.376 | 24.343 | 21.487 | 20.925 | 26.366 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WC Management | Management | 2020 | — | — |
LM Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NoBRAKES Holding ApS | Company | 100.0% | 100.0% | 2021 |
CWC Holding ApS | Company | 10.0% | 10.0% | 2016 |
SUHO ApS | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Wai Chung Cheung | Management | 0 companies |
| Lars Munkholm | Management | 0 companies |
| Jens Christian Løgsted Jepsen | Board of Directors | 0 companies |
| Nikolaj Anders Hust | Board of Directors | 0 companies |
| Jacob Cadovius | Chairman | 0 companies |
| Heinrich Hoelgaard Gustafson | Board of Directors | 0 companies |
| Claus Fisker | Chairman | 0 companies |