| Revenue | DKK 28,3M | -54% |
| EBITDA | DKK -3,6M | -128% |
| Net profit | DKK -4,1M | -852% |
| Total assets | DKK 250,2M | +30% |
| Equity | DKK -39,6M | -235% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 56.210 | 50.044 | 72.647 | 97.799 | 116.041 | 152.532 | 102.642 | 0 | 0 | 89.294 | 61.778 | 28.266 |
| Staff expenses | -52.322 | -45.753 | -67.573 | -89.662 | -96.705 | -134.735 | -115.706 | -8.154 | -80.076 | -73.537 | -49.089 | -31.873 |
| EBITDA | 3.887 | 4.291 | -15.791 | 8.137 | 19.205 | 17.324 | -15.934 | 5.307 | 12.845 | 15.757 | 12.689 | -3.607 |
| Depreciation & amort. | 937 | 1.238 | 1.408 | -3.587 | -4.897 | -5.317 | -6.806 | -562 | 5.024 | -3.502 | -2.666 | -1.784 |
| EBIT | 2.950 | 3.053 | -17.199 | 4.549 | 14.307 | 12.007 | -22.740 | 4.746 | 7.821 | 12.255 | 10.022 | -5.390 |
| Net financials | 49 | -562 | 369 | 6.113 | -8.535 | -3.677 | 32.540 | -3.847 | -13.802 | 13.945 | -252 | 135 |
| Profit before tax | 2.999 | 2.491 | -16.829 | 10.662 | 5.773 | 8.330 | 9.799 | 899 | -5.981 | 26.200 | 9.770 | -5.255 |
| Tax | 766 | 614 | 931 | 2.629 | 1.416 | 1.983 | 2.197 | 198 | -5.306 | 5.776 | 9.225 | -1.160 |
| Net profit | 2.233 | 1.877 | -17.760 | 8.033 | 4.357 | 6.347 | 7.602 | 701 | -675 | 20.423 | 545 | -4.095 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.978 | 11.110 | 37.844 | 120.504 | 148.844 | 98.734 | 96.825 | 97.460 | 217.522 | 173.053 | 192.485 | 250.176 |
| Equity | 2.313 | 2.290 | -15.470 | -7.437 | -3.080 | 4.117 | 11.719 | 12.420 | 8.251 | 28.674 | 29.219 | -39.563 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 8.876 | 10.528 | 10.528 | 10.528 | 10.528 | 12.750 |
| Short-term debt | 7.665 | 8.820 | 53.314 | 127.941 | 151.924 | 94.617 | 76.229 | 74.512 | 198.743 | 133.850 | 152.738 | 276.990 |
| Total debt | 7.665 | 8.820 | 53.314 | 127.941 | 151.924 | 94.617 | 85.106 | 85.040 | 209.271 | 144.378 | 163.266 | 289.740 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2025 | — | — |
JE Management | Management | 2024 | — | — |
| Founder | 2013 | — | — | |
JP Management | Management | 2024 | — | — |
GS Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Alan Cowles | Management | 0 companies |
| James Edward Stirk | Management | 0 companies |
| Martin Vilhelm von Haller Baggesen Grønbæk | Founder | 0 companies |
| Jonathan Patrick Lagan | Management | 0 companies |
| Gert Sylvest | Management | 0 companies |
| Mikkel Hippe Brun | Board of Directors | 0 companies |
| Christian Lanng | Board of Directors | 0 companies |