| Revenue | DKK 1,5M | +19% |
| EBITDA | DKK 182K | -35% |
| Net profit | DKK 104K | -50% |
| Total assets | DKK 1,3M | -8% |
| Equity | DKK 786K | -23% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18 | 13 | 212 | 713 | 1.306 | 1.016 | 1.225 | 1.433 | 1.223 | 1.451 |
| Staff expenses | -0 | -0 | -0 | -547 | -959 | -844 | -924 | -1.000 | -942 | -1.269 |
| EBITDA | 18 | 13 | 20 | -113 | 347 | 172 | 301 | 433 | 281 | 182 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -33 | -33 | -33 | -0 | -10 | -48 |
| EBIT | 18 | 13 | 20 | -113 | 314 | 139 | 267 | 433 | 270 | 134 |
| Net financials | -0 | 0 | -1 | -0 | -4 | -2 | -6 | 7 | 2 | -3 |
| Profit before tax | 18 | 13 | 19 | -113 | 310 | 137 | 261 | 440 | 273 | 132 |
| Tax | 4 | 3 | 4 | -46 | 91 | 30 | 58 | 99 | 63 | 28 |
| Net profit | 14 | 10 | 15 | -67 | 219 | 107 | 204 | 341 | 210 | 104 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 155 | 112 | 112 | 344 | 560 | 822 | 830 | 1.221 | 1.437 | 1.326 |
| Equity | 65 | 75 | 90 | 23 | 242 | 362 | 476 | 816 | 1.026 | 786 |
| Long-term debt | 4 | 7 | 7 | 200 | 0 | 0 | 0 | 0 | 40 | 28 |
| Short-term debt | 86 | 30 | 15 | 121 | 303 | 452 | 354 | 405 | 360 | 501 |
| Total debt | 90 | 37 | 22 | 321 | 303 | 452 | 354 | 405 | 401 | 529 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
KH Management | Management | 2015 | — | — |
MB Management | Management | 2015 | — | — |
ID Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KLN IT Holding ApS | Company | 33.3% | 33.3% | 2025 |
ODC Holding ApS | Company | 33.3% | 33.3% | 2025 |
Bishm Holding ApS | Company | 33.3% | 33.3% | 2025 |
| Individual | 20.0% | 20.0% | 2020 | |
CASH ApS | Company | 20.0% | 20.0% | 2019 |
Theraco Holding ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Bang | Chief Executive Officer | 0 companies |
| Karsten Hartmann Sørensen | Management | 0 companies |
| Mikkel Bundgaard Rasmussen | Management | 0 companies |
| Ingrid Dalgaard Brunebjerg | Chief Executive Officer | 0 companies |
| Ove Dalgård Christensen | Chairman | 0 companies |
| Lukas Thor Guðmundsson Velling | Board of Directors | 0 companies |
| Jes Havemose | Board of Directors | 0 companies |