| Revenue | DKK 36,4M | +33% |
| EBITDA | DKK 18,3M | +11% |
| Net profit | DKK 10,1M | +23% |
| Total assets | DKK 20,4M | +31% |
| Equity | DKK 10,4M | +205% |
| Employees | 61 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 32 | -199 | 812 | 153 | 1.124 | 1.241 | 10.335 | 13.257 | 17.132 | 27.401 | 36.449 |
| Staff expenses | -0 | -0 | -0 | -0 | -1.278 | -1.505 | -2.769 | -4.900 | -7.375 | -10.207 | -18.170 |
| EBITDA | 32 | -199 | 812 | 153 | -155 | -264 | 7.567 | 8.357 | 9.757 | 16.493 | 18.265 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -18 | -85 | -3.394 | -160 | -180 | -171 | -257 |
| EBIT | 32 | -199 | 812 | 153 | -173 | -349 | 4.172 | 8.197 | 9.577 | 16.322 | 18.008 |
| Net financials | -5 | -6 | -10 | -3 | -27 | -41 | -94 | -5.444 | -3.827 | -4.302 | -4.433 |
| Profit before tax | 28 | -205 | 801 | 150 | -200 | -390 | 4.078 | 2.753 | 5.750 | 12.020 | 13.575 |
| Tax | 7 | -45 | 176 | 33 | -56 | 81 | 714 | 1.708 | 2.356 | 3.853 | 3.516 |
| Net profit | 21 | -160 | 625 | 117 | -144 | -470 | 3.364 | 1.045 | 3.394 | 8.168 | 10.059 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.853 | 2.227 | 1.462 | 1.053 | 1.800 | 1.943 | 18.411 | 18.810 | 16.269 | 15.513 | 20.373 |
| Equity | 71 | -89 | 536 | 173 | 29 | -441 | 2.923 | 3.435 | 6.829 | 3.396 | 10.355 |
| Long-term debt | 0 | 0 | 0 | 31 | 0 | 330 | 0 | 7.862 | 3.858 | 6.116 | 3.335 |
| Short-term debt | 1.779 | 2.316 | 915 | 835 | 1.771 | 2.055 | 15.489 | 7.513 | 5.582 | 6.000 | 6.682 |
| Total debt | 1.779 | 2.316 | 915 | 865 | 1.771 | 2.384 | 15.489 | 15.375 | 9.440 | 12.116 | 10.017 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
PA Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
LB Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ejendommeligt Makroloop ApS | Company | 66.7% | 66.7% | 2025 |
| Individual | 20.0% | 20.0% | 2025 | |
| Individual | 33.3% | 33.3% | 2020 | |
Asmussen Ventures ApS | Company | 33.3% | 33.3% | 2017 |
GEPFANDET HOLDING ApS | Company | 33.3% | 33.3% | 2021 |
Vestergaard Ventures ApS | Company | 15.0% | 15.0% | 2018 |
| Individual | 25.0% | 25.0% | 2014 | |
| Individual | 15.0% | 15.0% | 2020 | |
Short Stories ApS | Company | 33.3% | 33.3% | 2020 |
KSDH ApS | Company | 15.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Victoria Maria Holmes Thyland | Chief Executive Officer | 0 companies |
| Per Asmussen | Chief Executive Officer | 0 companies |
| Maja Søndergaard Nilsson | Chief Executive Officer | 0 companies |
| Lars Boll Vestergaard | Management | 0 companies |
| Søren Søltoft Holmboe | Board of Directors | 0 companies |
| Hans Henrik Højrup Bondegaard | Chairman | 0 companies |
| Bjarne Lykkegård Riis | Board of Directors | 0 companies |
| Rikki Kivin Tholstrup Jørgensen | Board of Directors | 0 companies |
| Julian Djalil Schade | Board of Directors | 0 companies |
| Kasper Christensen | Chairman | 0 companies |
| Kenni Dahl Nielsen | Chairman | 0 companies |
| Benjamin Bøgsted Raun | Board of Directors | 0 companies |
| Anne Stampe Olesen | Board of Directors | 0 companies |