| Revenue | DKK 17,6M | +18% |
| EBITDA | DKK 2,8M | +102% |
| Net profit | DKK 1,2M | +10074% |
| Total assets | DKK 8,8M | +16% |
| Equity | DKK 2,5M | +124% |
| Employees | 38 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -101 | -59 | 2.791 | 6.574 | 1.985 | 5.812 | 7.562 | 9.350 | 12.374 | 13.193 | 14.968 | 17.624 |
| Staff expenses | -343 | -1.628 | -2.342 | -4.667 | -6.068 | -4.503 | -5.625 | -8.378 | -10.858 | -12.772 | -13.580 | -14.820 |
| EBITDA | -444 | -1.687 | 449 | 1.907 | -4.084 | 1.309 | 1.938 | 972 | 1.517 | 421 | 1.387 | 2.804 |
| Depreciation & amort. | -99 | -230 | -298 | -375 | -455 | -739 | -649 | -757 | -953 | -883 | -1.287 | -1.139 |
| EBIT | -544 | -1.917 | 151 | 1.532 | -4.538 | 571 | 1.289 | 215 | 564 | -463 | 101 | 1.665 |
| Net financials | -3 | -50 | -88 | -50 | -128 | -147 | -32 | -30 | -40 | -115 | -82 | -48 |
| Profit before tax | -547 | -1.967 | 63 | 1.482 | -4.666 | 424 | 1.257 | 186 | 524 | -578 | 19 | 1.616 |
| Tax | -229 | -82 | -44 | 118 | -1.021 | 91 | 284 | 46 | 128 | -130 | 7 | 409 |
| Net profit | -318 | -1.886 | 106 | 1.364 | -3.645 | 333 | 973 | 139 | 396 | -448 | 12 | 1.208 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.374 | 1.118 | 2.689 | 4.691 | 4.292 | 4.529 | 5.338 | 6.296 | 7.486 | 6.740 | 7.635 | 8.844 |
| Equity | 282 | -1.604 | -1.497 | -133 | -3.778 | 54 | 1.028 | 1.167 | 1.563 | 1.115 | 1.127 | 2.528 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 53 | 100 | 268 | 102 | 112 | 112 | 116 |
| Short-term debt | 1.092 | 2.722 | 4.186 | 4.707 | 8.071 | 4.421 | 4.211 | 4.860 | 5.822 | 5.513 | 6.396 | 6.105 |
| Total debt | 1.092 | 2.722 | 4.186 | 4.707 | 8.071 | 4.475 | 4.311 | 5.129 | 5.923 | 5.625 | 6.508 | 6.221 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2014 | — | — |
MR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
ML Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
5R FINANS ApS | Company | 25.0% | 25.0% | 2025 |
MARL INVEST ApS | Company | 20.0% | 20.0% | 2025 |
NYBORGVEJ 58 2005 ApS | Company | 20.0% | 20.0% | 2025 |
MILARS HOLDING ApS | Company | 15.0% | 15.0% | 2025 |
M. BLÆSBJERG HOLDING ApS | Company | 5.0% | 5.0% | 2025 |
CASPER BLOM ApS | Company | 25.0% | 25.0% | 2014 |
Chili Security ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Casper Blom | Management | 0 companies |
| Mark Rye Blæsbjerg | Chief Executive Officer | 0 companies |
| Martin Larsen | Chief Executive Officer | 0 companies |
| Michael Larsen | Management | 0 companies |
| Steen McCormick | Board of Directors | 0 companies |
| Henrik Richard Hasselbalch Busch | Chairman | 0 companies |
| Bjørn Lund Smidt | Chairman | 0 companies |
| Carsten Gad Rasmussen | Board of Directors | 0 companies |