| Revenue | DKK 30,7M | +26% |
| EBITDA | DKK 4,4M | +39% |
| Net profit | DKK 3,4M | +43% |
| Total assets | DKK 17,1M | +54% |
| Equity | DKK 10,4M | +49% |
| Employees | 29 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 319 | 1.932 | 4.922 | 5.851 | 7.185 | 8.912 | 10.986 | 13.401 | 18.002 | 23.007 | 24.354 | 30.736 |
| Staff expenses | -358 | -1.533 | -3.485 | -4.801 | -6.481 | -8.145 | -9.692 | -10.682 | -15.069 | -18.912 | -21.184 | -26.345 |
| EBITDA | -38 | 398 | 1.437 | 1.050 | 703 | 733 | 1.293 | 2.719 | 2.933 | 4.096 | 3.169 | 4.392 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -3 | -4 | -4 | -10 | -39 | -38 | -47 |
| EBIT | -38 | 398 | 1.437 | 1.050 | 703 | 730 | 1.289 | 2.715 | 2.923 | 4.057 | 3.131 | 4.345 |
| Net financials | 0 | -0 | -7 | -7 | -20 | -22 | -27 | -42 | -53 | -77 | -73 | 22 |
| Profit before tax | -38 | 398 | 1.430 | 1.043 | 683 | 709 | 1.262 | 2.673 | 2.871 | 3.980 | 3.058 | 4.367 |
| Tax | -9 | 97 | 315 | 235 | 152 | 159 | 282 | 593 | 638 | 882 | 690 | 970 |
| Net profit | -30 | 301 | 1.115 | 809 | 531 | 550 | 981 | 2.080 | 2.233 | 3.098 | 2.368 | 3.397 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 507 | 1.210 | 2.807 | 4.147 | 2.650 | 3.161 | 6.344 | 7.094 | 7.555 | 10.248 | 11.134 | 17.125 |
| Equity | 220 | 521 | 1.437 | 2.245 | 1.427 | 1.577 | 2.408 | 3.788 | 4.020 | 5.618 | 6.986 | 10.383 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 255 | 652 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 287 | 689 | 1.370 | 1.901 | 1.224 | 1.329 | 3.284 | 3.306 | 3.506 | 4.609 | 4.131 | 6.711 |
| Total debt | 287 | 689 | 1.370 | 1.901 | 1.224 | 1.584 | 3.936 | 3.306 | 3.506 | 4.609 | 4.131 | 6.711 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2014 | — | — |
JG Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
XEDICO ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Birkedal Strands | Management | 0 companies |
| Jan Granvig | Management | 0 companies |
| Martin Glen Larsen | Chairman | 0 companies |
| Frede Palmer Hansen | Board of Directors | 0 companies |
| Vagn Ole Kirkeskov Pedersen | Chairman | 0 companies |
| Jan Grubak | Board of Directors | 0 companies |
| Nanne Randi Løkke Hansen | Chairman | 0 companies |