| Revenue | DKK 67,5M | +16% |
| EBITDA | DKK 66,6M | +214% |
| Net profit | DKK 37,5M | +18358% |
| Total assets | DKK 1,1B | +0% |
| Equity | DKK 383M | +0% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 63.968 | 64.784 | 58.567 | 57.934 | 67.463 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -138.880 | 78.486 | 24.150 | 21.202 | 66.641 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -138.880 | 78.486 | 24.150 | 21.202 | 66.641 |
| Net financials | -6.290 | -16.121 | -13.349 | -19.553 | -18.744 |
| Profit before tax | -145.171 | 62.366 | 10.801 | 1.649 | 47.898 |
| Tax | -31.938 | 13.745 | 2.055 | 1.446 | 10.421 |
| Net profit | -113.233 | 48.621 | 8.746 | 203 | 37.477 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.144.050 | 1.144.891 | 1.156.960 | 1.123.813 | 1.128.957 |
| Equity | 353.471 | 402.092 | 415.738 | 381.265 | 383.046 |
| Long-term debt | 628.607 | 619.235 | 183.242 | 618.964 | 183.114 |
| Short-term debt | 54.664 | 6.588 | 443.892 | 12.821 | 447.259 |
| Total debt | 683.271 | 625.823 | 627.134 | 631.785 | 630.373 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
GB Management | Management | 2021 |
CS Management | Management | 2022 |
RJ Management | Management | 2021 |
AI Founder | Founder | 2013 |
| Former (8) | ||
OM Management | Management | 2021 – 2022 |
JS Management | Management | 2014 – 2014 |
PJ Management | Management | 2016 – 2021 |
CU | Management | 2016 – 2021 |
RN Management | Management | 2014 – 2016 |
MS Management | Management | 2016 – 2021 |
SS Management | Management | 2014 – 2016 |
MB Management | Management | 2014 – 2016 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 100% | 100% | 2014 | |
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meier Sørensen | Management | 0 companies |
| Grant Broadway | Management | 0 companies |
| Jens Schaumann | Management | 0 companies |
| Caspar Schultz | Management | 0 companies |
| Robert Johan Mauritz Göthe | Management | 0 companies |
| Peter James Todd | Management | 0 companies |
| Christian Ulrich Brandt Birger-Christensen | Management | 0 companies |
| Rasmus Nørgaard | Management | 0 companies |
| Mikkel Skat Skov | Management | 0 companies |
| Steen Sønderby | Management | 0 companies |
| Mikkel Bülow-Lehnsby | Management | 0 companies |
| Andreea Ioana Kaiser | Founder | 0 companies |