| Revenue | DKK 11,9M | +35% |
| EBITDA | DKK 6,5M | +62% |
| Net profit | DKK 4,5M | +70% |
| Total assets | DKK 13,8M | +40% |
| Equity | DKK 7,3M | +51% |
| Employees | 21 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -33 | 334 | 618 | 1.446 | 2.377 | 4.033 | 4.265 | 5.195 | 6.839 | 8.829 | 11.943 |
| Staff expenses | -76 | -311 | -711 | -893 | -965 | -2.229 | -2.928 | -3.670 | -4.871 | -4.838 | -5.457 |
| EBITDA | -109 | 23 | -93 | 553 | 1.413 | 1.804 | 1.338 | 1.525 | 1.968 | 3.991 | 6.485 |
| Depreciation & amort. | -0 | -0 | -0 | -3 | -15 | -19 | -23 | -141 | -370 | -592 | -687 |
| EBIT | -109 | 23 | -93 | 551 | 1.398 | 1.784 | 1.315 | 1.384 | 1.598 | 3.399 | 5.798 |
| Net financials | -6 | -6 | -53 | -12 | -9 | -8 | -70 | -158 | -75 | -32 | -78 |
| Profit before tax | -115 | 17 | -146 | 539 | 1.389 | 1.776 | 1.245 | 1.226 | 1.523 | 3.367 | 5.720 |
| Tax | -26 | 6 | -32 | 121 | 306 | 393 | 276 | 287 | 336 | 741 | 1.249 |
| Net profit | -88 | 11 | -114 | 418 | 1.083 | 1.384 | 969 | 939 | 1.187 | 2.626 | 4.471 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 103 | 717 | 794 | 1.618 | 2.434 | 4.733 | 5.920 | 4.506 | 6.514 | 9.914 | 13.840 |
| Equity | -38 | -27 | -141 | 277 | 1.160 | 644 | 1.023 | 412 | 2.755 | 4.876 | 7.347 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 141 | 744 | 935 | 1.339 | 1.272 | 4.087 | 4.897 | 4.070 | 3.705 | 4.985 | 6.464 |
| Total debt | 141 | 744 | 935 | 1.339 | 1.272 | 4.087 | 4.897 | 4.070 | 3.705 | 4.985 | 6.464 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Management | Management | 2014 | — | — |
NG Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COLOMBANI HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
Bøgehøj Invest ApS | Company | 20.0% | 20.0% | 2023 |
FSJ 2003 HOLDING ApS | Company | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Gyldendahl Colombani | Management | 0 companies |
| Natascha Gyldendahl Colombani | Management | 0 companies |
| Tommy Bøgehøj Nielsen | Chairman | 0 companies |
| Jan Schønning Frandsen | Board of Directors | 0 companies |