| Revenue | DKK 3,7M | +13% |
| EBITDA | DKK 210K | +12% |
| Net profit | DKK 186K | +17% |
| Total assets | DKK 1,7M | +21% |
| Equity | DKK 1M | +22% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.786 | 2.383 | 3.072 | 3.306 | 3.740 |
| Staff expenses | -1.703 | -2.270 | -2.909 | -3.118 | -3.530 |
| EBITDA | 83 | 114 | 163 | 187 | 210 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 83 | 114 | 163 | 187 | 210 |
| Net financials | -8 | -10 | -5 | 22 | 27 |
| Profit before tax | 74 | 103 | 158 | 210 | 236 |
| Tax | 16 | 26 | 38 | 50 | 50 |
| Net profit | 58 | 77 | 120 | 159 | 186 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.164 | 1.195 | 1.296 | 1.415 | 1.705 |
| Equity | 475 | 552 | 672 | 831 | 1.017 |
| Long-term debt | 12 | 19 | 34 | 7 | 41 |
| Short-term debt | 677 | 624 | 590 | 576 | 647 |
| Total debt | 689 | 643 | 624 | 584 | 688 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
FS Management | Management | 2026 |
VM Management | Management | 2021 |
TK Founder | Founder | 2014 |
| Former (6) | ||
CO Management | Management | 2021 – 2022 |
MJ Management | Management | 2014 – 2019 |
TE Management | Management | 2018 – 2019 |
JL Management | Management | 2022 – 2026 |
CO Management | Management | 2014 – 2021 |
TM Management | Management | 2015 – 2018 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2014 | |
| Individual | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Smits | Management | 0 companies |
| Christoph Olivier Ochsner | Management | 0 companies |
| Malcolm John Grice | Management | 0 companies |
| Virginia Magliulo | Management | 0 companies |
| Thomas Korfix Gjøl-Trønning | Founder | 0 companies |
| Theodore Edward Curey | Management | 0 companies |
| Jeffrey Lewis Phipps | Management | 0 companies |
| Christoph Olivier Ochsner | Management | 0 companies |
| Todd Michael Horvath | Management | 0 companies |