| Revenue | DKK 30M | +8% |
| EBITDA | DKK 10,3M | +3% |
| Net profit | DKK 7,5M | -29% |
| Total assets | DKK 36,6M | +4% |
| Equity | DKK 29,2M | +35% |
| Employees | 23 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.927 | 15.110 | 23.294 | 27.746 | 29.985 |
| Staff expenses | -5.909 | -11.577 | -16.128 | -17.750 | -19.701 |
| EBITDA | -1.982 | 3.533 | 7.167 | 9.995 | 10.284 |
| Depreciation & amort. | -0 | -0 | -82 | -106 | -212 |
| EBIT | -1.982 | 3.533 | 7.084 | 9.890 | 10.072 |
| Net financials | -70 | -196 | -185 | -311 | -323 |
| Profit before tax | -2.053 | 3.337 | 6.900 | 9.578 | 9.748 |
| Tax | 256 | -0 | -0 | -1.029 | 2.217 |
| Net profit | -2.308 | 3.337 | 6.900 | 10.607 | 7.532 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.405 | 12.102 | 19.852 | 35.324 | 36.632 |
| Equity | 800 | 4.138 | 11.037 | 21.645 | 29.176 |
| Long-term debt | 1.063 | 2.923 | 2.929 | 2.931 | 0 |
| Short-term debt | 2.542 | 5.041 | 5.886 | 10.748 | 7.456 |
| Total debt | 3.605 | 7.964 | 8.815 | 13.679 | 7.456 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MG Deputy | Deputy | 2023 |
VJ Chief Executive Officer | Chief Executive Officer | 2023 |
| Former (2) | ||
RC Chief Executive Officer | Chief Executive Officer | 2014 – 2019 |
PM Chief Executive Officer | Chief Executive Officer | 2019 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2017 | |
| Chairman | 2017 | |
| Board of Directors | 2018 | |
| Former (2) | ||
| Board of Directors | 2014 – 2018 | |
| Chairman | 2014 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2017 | |
| Individual | 5–9.99% | 5–9.99% | 2016 | |
| Individual | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Gleerup Koch | Deputy | 0 companies |
| Rolf Christian Greisen | Chief Executive Officer | 0 companies |
| Virpi Johanna Hentunen | Chief Executive Officer | 0 companies |
| Paul Mikael Nurmi | Chief Executive Officer | 0 companies |
| Sanna Siniketo | Board of Directors | 0 companies |
| Peter Björn Gunnar Bertil Wahlgren | Board of Directors | 0 companies |
| Sami Erkki Karkkila | Chairman | 0 companies |
| Jari Tapani Raappana | Board of Directors | 0 companies |
| Bengt Sune Johannes Lanngren | Chairman | 0 companies |