| Revenue | DKK 23,4M | +13% |
| EBITDA | DKK 3,4M | +28% |
| Net profit | DKK 988K | +159% |
| Total assets | DKK 15,9M | +9% |
| Equity | DKK 3,8M | +35% |
| Employees | 79 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.930 | 3.639 | 3.839 | 5.817 | 9.192 | 9.586 | 8.098 | 9.800 | 9.971 | 17.847 | 20.725 | 23.448 |
| Staff expenses | -2.925 | -2.538 | -3.174 | -5.079 | -8.311 | -8.502 | -6.860 | -8.988 | -8.600 | -14.847 | -17.963 | -19.898 |
| EBITDA | 5 | 1.101 | 665 | 738 | 881 | 876 | 1.238 | 812 | 1.371 | 3.000 | 2.626 | 3.360 |
| Depreciation & amort. | -170 | -170 | -278 | -437 | -562 | -601 | -815 | -788 | -852 | -1.155 | -1.585 | -1.583 |
| EBIT | -166 | 930 | 387 | 301 | 319 | 275 | 422 | 24 | 519 | 1.844 | 1.041 | 1.777 |
| Net financials | -94 | -124 | -91 | -99 | -284 | -54 | -14 | -381 | -129 | -305 | -511 | -504 |
| Profit before tax | -111 | 806 | 296 | 202 | 35 | 221 | 408 | -356 | 389 | 1.539 | 530 | 1.273 |
| Tax | 74 | 207 | 78 | 49 | 29 | 55 | 72 | -26 | 132 | 353 | 149 | 285 |
| Net profit | -185 | 599 | 218 | 153 | 6 | 166 | 336 | -331 | 258 | 1.186 | 381 | 988 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.115 | 2.573 | 3.782 | 5.532 | 7.846 | 9.587 | 8.769 | 8.356 | 12.116 | 11.422 | 14.657 | 15.906 |
| Equity | -10 | 589 | 958 | 1.136 | 1.842 | 1.458 | 1.569 | 1.002 | 1.260 | 2.446 | 2.827 | 3.815 |
| Long-term debt | 494 | 341 | 338 | 538 | 1.024 | 2.036 | 1.439 | 1.466 | 2.317 | 2.136 | 2.811 | 2.431 |
| Short-term debt | 1.564 | 1.503 | 2.285 | 3.623 | 4.717 | 5.782 | 5.407 | 5.560 | 8.114 | 6.402 | 8.486 | 9.119 |
| Total debt | 2.058 | 1.844 | 2.623 | 4.162 | 5.740 | 7.818 | 6.846 | 7.026 | 10.430 | 8.538 | 11.297 | 11.550 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2020 | — | — |
KT Founder | Founder | 2013 | — | — |
NA Management | Management | 2020 | — | — |
HK Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
4 Vest ApS | Company | 33.3% | 33.3% | 2021 |
Bether ApS | Company | 33.3% | 33.3% | 2021 |
Ludvigsens Holding ApS | Company | 25.0% | 25.0% | 2021 |
Movato ApS | Company | 5.0% | 5.0% | 2018 |
Hånd-Værk ApS | Company | 10.0% | 10.0% | 2019 |
FLØRNÆS GROUP ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mike Ankersen Zernichow | Management | 0 companies |
| Kasper Tristan Teigen | Founder | 0 companies |
| Nicky Allan Ludvigsen | Management | 0 companies |
| Henrik Kurt Braase Flørnæs | Management | 0 companies |
| Jesper Køppen Fenger-Mieritz | Board of Directors | 0 companies |
| Bjarne Werner Munck | Chairman | 0 companies |
| Brian Lund Mollerup | Chairman | 0 companies |
| Jacob Berg Vestergaard | Chairman | 0 companies |