| Revenue | DKK 1,3M | +26% |
| EBITDA | DKK 188K | +20% |
| Net profit | DKK 799K | +1146% |
| Total assets | DKK 932K | -5% |
| Equity | DKK -625K | +56% |
| Employees | 18 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 1.615 | 1.296 | 1.347 | 1.422 | 1.166 | 432 | 693 | 1.036 | 1.066 | 1.340 |
| Staff expenses | -0 | -0 | -1.402 | -1.383 | -1.312 | -1.277 | -982 | -517 | -686 | -799 | -900 | -1.140 |
| EBITDA | 0 | 0 | 214 | -398 | 34 | 144 | 184 | -85 | 7 | 236 | 156 | 188 |
| Depreciation & amort. | -0 | -0 | -395 | -377 | -155 | -123 | -54 | -35 | -36 | -37 | -33 | -2 |
| EBIT | 0 | 0 | -181 | -775 | -121 | 21 | 130 | -120 | -30 | 199 | 123 | 186 |
| Net financials | 0 | 0 | -149 | -110 | -62 | -62 | -65 | -76 | -46 | -43 | -41 | 840 |
| Profit before tax | 0 | 0 | -331 | -885 | -183 | -41 | 64 | -196 | -75 | 156 | 82 | 1.026 |
| Tax | -0 | -0 | -0 | 34 | -0 | -0 | -0 | -361 | -16 | 35 | 18 | 227 |
| Net profit | 0 | 0 | -331 | -919 | -183 | -41 | 64 | 164 | -59 | 121 | 64 | 799 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 1.587 | 958 | 841 | 710 | 767 | 995 | 1.010 | 951 | 978 | 932 |
| Equity | 0 | 0 | -635 | -1.554 | -1.737 | -1.778 | -1.714 | -1.549 | -1.609 | -1.488 | -1.423 | -625 |
| Long-term debt | 0 | 0 | 925 | 1.485 | 1.897 | 1.954 | 1.982 | 1.973 | 1.962 | 1.901 | 1.830 | 1.125 |
| Short-term debt | 0 | 0 | 1.297 | 954 | 612 | 458 | 413 | 571 | 656 | 537 | 571 | 431 |
| Total debt | 0 | 0 | 2.222 | 2.440 | 2.509 | 2.413 | 2.394 | 2.545 | 2.619 | 2.439 | 2.402 | 1.556 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
SP Founder | Founder | 2013 | — | — |
SV Founder | Founder | 2013 | — | — |
JV Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DALLAS HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 10.0% | 10.0% | 2017 | |
| Individual | 10.0% | 10.0% | 2017 | |
Steffen Jensen Holding 2016 ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Jacob Dall | Chief Executive Officer | 0 companies |
| Stephen Phillip Hobbs | Founder | 0 companies |
| Simon Vedel Slente | Founder | 0 companies |
| Jacob Vedel Hejlesen | Chief Executive Officer | 0 companies |
| Steffen Jensen | Chairman | 0 companies |