| Revenue | DKK 57,1M | +15% |
| EBITDA | DKK 8,7M | +67% |
| Net profit | DKK -3,1M | +27% |
| Total assets | DKK 68,5M | +16% |
| Equity | DKK 26M | +85% |
| Employees | 54 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.849 | 5.057 | 5.950 | 9.426 | 13.007 | 20.893 | 14.980 | 32.732 | 46.302 | 49.676 | 57.115 |
| Staff expenses | -1.832 | -2.507 | -3.716 | -5.262 | -5.817 | -7.488 | -9.482 | -23.044 | -28.523 | -32.765 | -39.030 |
| EBITDA | 2.016 | 2.550 | 2.235 | 4.164 | 7.190 | 13.405 | 5.498 | 6.943 | 13.405 | 5.198 | 8.661 |
| Depreciation & amort. | -23 | -145 | -1.053 | -2.062 | -3.762 | -5.710 | -7.308 | -7.760 | -8.788 | -9.972 | -11.385 |
| EBIT | 1.993 | 2.406 | 1.182 | 2.101 | 3.428 | 7.695 | -1.811 | -818 | 4.617 | -4.775 | -2.725 |
| Net financials | -50 | -77 | -181 | -378 | -519 | -425 | -366 | -685 | -932 | -772 | -1.579 |
| Profit before tax | 1.943 | 2.328 | 1.001 | 1.724 | 2.909 | 7.270 | -2.177 | -1.502 | 3.685 | -5.547 | -4.304 |
| Tax | 429 | 532 | 229 | 383 | 624 | 1.016 | -1.017 | -864 | 620 | -1.299 | -1.213 |
| Net profit | 1.514 | 1.796 | 772 | 1.340 | 2.285 | 6.254 | -1.160 | -639 | 3.065 | -4.248 | -3.091 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.148 | 4.782 | 10.331 | 16.052 | 24.639 | 31.551 | 29.970 | 47.677 | 55.406 | 59.307 | 68.504 |
| Equity | 1.564 | 3.100 | 5.172 | 6.512 | 8.069 | 14.323 | 8.441 | 15.245 | 18.310 | 14.062 | 25.971 |
| Long-term debt | 0 | 0 | 2.000 | 3.362 | 4.064 | 4.374 | 9.042 | 10.780 | 6.778 | 3.603 | 2.493 |
| Short-term debt | 1.416 | 1.066 | 1.748 | 4.384 | 9.768 | 8.499 | 8.961 | 17.981 | 26.027 | 39.347 | 38.958 |
| Total debt | 1.416 | 1.066 | 3.748 | 7.746 | 13.832 | 12.873 | 18.003 | 28.761 | 32.806 | 42.950 | 41.451 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Management | Management | 2014 | — | — |
KD Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
HOUNSGAARD HOLDING ApS | Company | 15.0% | 15.0% | 2025 |
DOHN HOLDING aps | Company | 15.0% | 15.0% | 2025 |
UIM HOLDING ApS | Company | 5.0% | 5.0% | 2023 |
Engholmsminde Invest ApS | Company | 5.0% | 5.0% | 2024 |
Musec Invest ApS | Company | 5.0% | 5.0% | 2023 |
Systematic Holding ApS | Company | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Høeg Dohn | Management | 0 companies |
| Kasper Dybkjær Hounsgaard | Management | 0 companies |
| Romain Favrelle | Board of Directors | 0 companies |
| Nicolas Slim | Chairman | 0 companies |
| Jens Wittrup Willumsen | Chairman | 0 companies |
| Michael Holm | Board of Directors | 0 companies |
| Bjarne Nielsen | Board of Directors | 0 companies |
| Kræn Østergård Nielsen | Board of Directors | 0 companies |