| Revenue | DKK 1,2M | +78% |
| EBITDA | DKK 218K | +147% |
| Net profit | DKK 142K | +138% |
| Total assets | DKK 560K | +95% |
| Equity | DKK 114K | +498% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 935 | 4.311 | 6.429 | 1.837 | 2.589 | 1.487 | 1.808 | 2.597 | 2.337 | 676 | 1.202 |
| Staff expenses | -157 | -3.087 | -4.398 | -1.157 | -1.265 | -1.830 | -1.240 | -1.269 | -1.338 | -1.137 | -984 |
| EBITDA | 548 | 1.224 | 2.031 | 680 | 1.324 | -343 | 568 | 1.328 | 999 | -461 | 218 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 548 | 1.224 | 2.031 | 680 | 1.324 | -343 | 568 | 1.328 | 999 | -461 | 218 |
| Net financials | 0 | -0 | -5 | -20 | -10 | -15 | -18 | 46 | 38 | -11 | -5 |
| Profit before tax | 548 | 1.224 | 2.027 | 659 | 1.313 | -357 | 550 | 1.374 | 1.037 | -473 | 214 |
| Tax | 138 | 290 | 447 | 155 | 296 | -72 | 55 | 306 | 233 | -96 | 71 |
| Net profit | 410 | 933 | 1.579 | 504 | 1.017 | -286 | 494 | 1.068 | 804 | -377 | 142 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 928 | 1.746 | 3.609 | 2.821 | 2.307 | 1.095 | 2.300 | 3.915 | 2.212 | 287 | 560 |
| Equity | 510 | 983 | 1.633 | 554 | 1.272 | 686 | 880 | 1.948 | 1.228 | -29 | 114 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 418 | 763 | 1.976 | 2.267 | 1.035 | 409 | 1.420 | 1.968 | 985 | 315 | 446 |
| Total debt | 418 | 763 | 1.976 | 2.267 | 1.035 | 409 | 1.420 | 1.968 | 985 | 315 | 446 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RG Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
MH | Audit | 2017 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THE STRATEGY COMPANY ApS | Company | 100.0% | 100.0% | 2017 |
42 ASSOCIATES P/S | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Grønning Hansen | Chief Executive Officer | 0 companies |
| Mads Harboe Vainisto Nørring | Audit | 0 companies |
| Johan Rosengreen Kringel | Chief Executive Officer | 0 companies |
| Jakob Wedel Christensen | Board of Directors | 0 companies |
| Michael Hjortlund | Board of Directors | 0 companies |