| Revenue | DKK -46K | -52% |
| EBITDA | DKK -46K | +79% |
| Net profit | DKK 626K | +249% |
| Total assets | DKK 9,5M | +6% |
| Equity | DKK 9,3M | +7% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 337 | 77 | 2.032 | 2.898 | 2.928 | -1.533 | -3.562 | 256.642 | 22.681 | 563 | -94 | -46 |
| Staff expenses | -96 | -524 | -2.709 | -5.819 | -12.225 | -4.653 | -10.606 | -64.935 | -24.551 | -0 | -0 | -0 |
| EBITDA | -3 | -447 | -677 | -2.921 | -9.297 | -6.185 | -14.168 | 191.707 | -2.318 | 563 | -219 | -46 |
| Depreciation & amort. | -0 | -22 | -51 | -486 | -1.478 | -1.669 | -9.758 | -22.971 | -1.431 | -375 | -0 | -0 |
| EBIT | -3 | -469 | -728 | -3.407 | -10.775 | -7.855 | -23.925 | 168.736 | -3.749 | 188 | -219 | -46 |
| Net financials | 0 | -12 | -174 | -97 | -1.243 | -180 | -2.597 | -3.884 | -4.425 | 323 | 484 | 772 |
| Profit before tax | -3 | -481 | -902 | -3.504 | -12.018 | -8.034 | -26.523 | 164.852 | -8.174 | 512 | 265 | 727 |
| Tax | -0 | -78 | -228 | -753 | -1.967 | -2.505 | -3.177 | 36.474 | -2.254 | 142 | 86 | 101 |
| Net profit | -3 | -403 | -674 | -2.751 | -10.051 | -5.529 | -23.346 | 128.379 | -5.919 | 370 | 179 | 626 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 122 | 501 | 5.305 | 16.525 | 33.574 | 51.373 | 48.426 | 282.746 | 8.673 | 8.731 | 8.962 | 9.480 |
| Equity | 47 | -106 | -380 | 7.193 | -2.858 | -8.387 | 18.749 | 150.854 | 8.136 | 8.506 | 8.685 | 9.311 |
| Long-term debt | 0 | 0 | 510 | -565 | 24.425 | 46.932 | 23.008 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 74 | 607 | 4.756 | 8.766 | 12.007 | 11.613 | 6.669 | 131.893 | 537 | 225 | 277 | 169 |
| Total debt | 74 | 607 | 5.266 | 8.766 | 36.432 | 58.545 | 29.677 | 131.893 | 537 | 225 | 277 | 169 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE Management | Management | 2021 | — | — |
LB Management | Management | 2026 | — | — |
SF Management | Management | 2021 | — | — |
MM Management | Management | 2022 | — | — |
BR Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Deputy Chairman | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Carelink Gruppen A/S | Company | 90.0% | 90.0% | 2022 |
TOFT-LARSEN HOLDING A/S | Company | 10.0% | 10.0% | 2017 |
| Individual | 15.0% | 15.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2021 | |
Liberatio Investments ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 20.0% | 20.0% | 2020 | |
MB Group Holding ApS | Company | 5.0% | 5.0% | 2020 |
| Individual | 10.0% | 10.0% | 2022 | |
Chitown Group ApS | Company | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Ebdrup | Management | 0 companies |
| Lars Buchholt Pedersen | Management | 0 companies |
| Søren Fabian Heupel | Management | 0 companies |
| Mads Mikkelsen | Management | 0 companies |
| Brian Rosenberg | Management | 0 companies |
| Jens Heimburger | Chairman | 0 companies |
| Allan Søgaard Lambrechtsen Larsen | Board of Directors | 0 companies |
| Søren Snitgaard Dinesen | Board of Directors | 0 companies |
| Christian Vinding Thomsen | Board of Directors | 0 companies |
| Christian Thygesen | Board of Directors | 0 companies |
| Karl Erik Wenngren | Board of Directors | 0 companies |
| Niels Kristensen | Board of Directors | 0 companies |
| Tobias Bucher | Board of Directors | 0 companies |
| Jonas Nilsen | Deputy Chairman | 0 companies |
| Ulrik Spork | Chairman | 0 companies |
| Morten Reignald Pedersen | Board of Directors | 0 companies |
| Niels Siggaard-Rotendahl | Board of Directors | 0 companies |