| Revenue | DKK 6,6M | +35% |
| EBITDA | DKK 1,4M | +52% |
| Net profit | DKK 817K | +105% |
| Total assets | DKK 6,2M | +48% |
| Equity | DKK 3,6M | +19% |
| Employees | 20 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 585 | 731 | 1.151 | 1.894 | 2.584 | 1.711 | 4.266 | 4.288 | 4.398 | 4.876 | 6.588 |
| Staff expenses | -532 | -381 | -415 | -672 | -693 | -928 | -1.242 | -2.082 | -3.503 | -3.959 | -5.179 |
| EBITDA | 53 | 350 | 735 | 1.222 | 1.891 | 783 | 3.024 | 1.867 | 895 | 917 | 1.394 |
| Depreciation & amort. | -0 | -0 | -0 | -15 | -15 | -66 | -140 | -145 | -287 | -385 | -338 |
| EBIT | 53 | 350 | 735 | 1.207 | 1.876 | 716 | 2.884 | 1.722 | 608 | 533 | 1.057 |
| Net financials | -0 | 0 | 0 | -0 | -0 | 47 | 4 | -23 | -34 | -16 | 4 |
| Profit before tax | 53 | 350 | 735 | 1.207 | 1.876 | 764 | 2.888 | 1.699 | 574 | 517 | 1.060 |
| Tax | 13 | 79 | 164 | 265 | 413 | 195 | 643 | 376 | 132 | 118 | 244 |
| Net profit | 40 | 271 | 571 | 941 | 1.463 | 569 | 2.245 | 1.323 | 442 | 399 | 817 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 323 | 660 | 1.196 | 2.149 | 2.846 | 3.029 | 4.848 | 6.038 | 5.734 | 4.177 | 6.186 |
| Equity | 50 | 71 | 643 | 1.584 | 1.577 | 1.469 | 2.714 | 3.037 | 2.479 | 3.029 | 3.595 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 224 |
| Short-term debt | 273 | 589 | 553 | 565 | 1.269 | 1.527 | 2.090 | 2.974 | 3.133 | 909 | 2.143 |
| Total debt | 273 | 589 | 553 | 565 | 1.269 | 1.527 | 2.090 | 2.974 | 3.133 | 944 | 2.367 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EC Management | Management | 2026 | — | — |
KU Management | Management | 2024 | — | — |
JM Founder | Founder | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Caroe Holding ApS | Company | 66.7% | 66.7% | 2024 |
Uldal ApS | Company | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ea Carøe Remar | Management | 0 companies |
| Karsten Uldal | Management | 0 companies |
| Jesper Madsen Risgaard | Founder | 0 companies |