| Revenue | DKK 1,9M | +33% |
| EBITDA | DKK 398K | +619% |
| Net profit | DKK 355K | +237% |
| Total assets | DKK 668K | +41% |
| Equity | DKK 421K | +538% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 178 | 506 | 615 | 1.279 | 1.145 | 1.525 | 1.447 | 1.335 | 1.422 | 1.456 | 1.933 |
| Staff expenses | -131 | -399 | -601 | -791 | -1.313 | -1.150 | -1.336 | -1.652 | -1.655 | -1.400 | -1.535 |
| EBITDA | 46 | 107 | 15 | 487 | -168 | 376 | 111 | -317 | -233 | 55 | 398 |
| Depreciation & amort. | 15 | -16 | -53 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 31 | 91 | -38 | 487 | -168 | 376 | 111 | -317 | -233 | 55 | 398 |
| Net financials | -0 | -2 | -1 | -1 | -1 | -7 | -6 | -9 | -7 | -9 | -2 |
| Profit before tax | 31 | 89 | -39 | 486 | -169 | 369 | 106 | -326 | -240 | 46 | 396 |
| Tax | 7 | 21 | -0 | 100 | -37 | 83 | 23 | -71 | 71 | -59 | 41 |
| Net profit | 24 | 68 | -39 | 387 | -132 | 286 | 82 | -256 | -310 | 105 | 355 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 134 | 237 | 189 | 551 | 448 | 1.046 | 938 | 640 | 621 | 474 | 668 |
| Equity | 74 | 142 | 103 | 290 | 158 | 444 | 527 | 271 | -39 | 66 | 421 |
| Long-term debt | 0 | 0 | 0 | 97 | 0 | 36 | 15 | 0 | 0 | 0 | 0 |
| Short-term debt | 61 | 95 | 86 | 164 | 290 | 565 | 397 | 370 | 661 | 408 | 247 |
| Total debt | 61 | 95 | 86 | 261 | 290 | 601 | 412 | 370 | 661 | 408 | 247 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Founder | Founder | 2014 | — | — |
JB Founder | Founder | 2014 | — | — |
JS Management | Management | 2018 | — | — |
PC Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CEPC Consult ApS | Company | 25.0% | 25.0% | 2018 |
JONAS HANSEN HOLDING APS | Company | 25.0% | 25.0% | 2018 |
JONAS BYLOV HOLDING ApS | Company | 25.0% | 25.0% | 2018 |
| Individual | 20.0% | 20.0% | 2015 | |
Royal Denmark Investment Capital HOLDING ApS | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Maigaard Jensen | Founder | 0 companies |
| Jonas Bylov | Founder | 0 companies |
| Jonas Steen Christensen | Management | 0 companies |
| Peter Christensen | Chief Executive Officer | 0 companies |