| Revenue | DKK 69,1M | +34% |
| EBITDA | DKK 13,1M | +306% |
| Net profit | DKK 7,8M | +62% |
| Total assets | DKK 38,2M | +41% |
| Equity | DKK 25,6M | +44% |
| Employees | 42 | — |
| Item | 2015 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.340 | 4.852 | 6.090 | 10.888 | 17.834 | 32.511 | 36.533 | 52.011 | 51.460 | 69.103 |
| Staff expenses | -2.154 | -4.527 | -5.676 | -10.076 | -16.193 | -28.877 | -32.949 | -45.507 | -48.246 | -56.046 |
| EBITDA | 186 | 326 | 414 | 812 | 1.641 | 3.634 | 3.584 | 6.504 | 3.214 | 13.057 |
| Depreciation & amort. | -10 | -14 | -27 | -58 | -212 | -295 | -189 | -464 | -63 | -184 |
| EBIT | 177 | 311 | 387 | 753 | 1.429 | 3.339 | 3.396 | 6.040 | 3.151 | 12.873 |
| Net financials | -2 | 0 | -2 | -14 | -195 | -632 | 1.566 | -161 | 2.232 | -2.833 |
| Profit before tax | 175 | 311 | 385 | 740 | 1.225 | 2.707 | 4.962 | 5.879 | 5.383 | 10.040 |
| Tax | 42 | 78 | 106 | 195 | 261 | 393 | 1.093 | 1.288 | 540 | 2.216 |
| Net profit | 133 | 233 | 279 | 544 | 964 | 2.314 | 3.869 | 4.591 | 4.842 | 7.824 |
| Item | 2015 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 456 | 824 | 1.182 | 2.462 | 14.424 | 13.078 | 18.643 | 26.415 | 27.176 | 38.227 |
| Equity | 183 | 416 | 695 | 1.240 | 2.204 | 4.518 | 8.387 | 12.978 | 17.820 | 25.644 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.151 | 2.199 |
| Short-term debt | 273 | 408 | 486 | 1.222 | 12.221 | 8.560 | 10.257 | 13.437 | 8.204 | 10.384 |
| Total debt | 273 | 408 | 486 | 1.222 | 12.221 | 8.560 | 10.257 | 13.437 | 9.355 | 12.583 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Management | Management | 2022 | — | — |
BO Management | Management | 2022 | — | — |
LA Management | Management | 2025 | — | — |
VD Management | Management | 2015 | — | — |
TN Management | Management | 2016 | — | — |
PA Management | Management | 2015 | — | — |
AB Unofficial title | Unofficial title | 2022 | — | — |
JC Management | Management | 2015 | — | — |
AH Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Keith Ranger Dolliver | Management | 0 companies |
| Benjamin Owen Orndorff | Management | 0 companies |
| Leigh Anne Kiviat | Management | 0 companies |
| Vlado David Herman | Management | 0 companies |
| Tal Niv | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Anne Birgitte de Jonquières Gammeljord | Unofficial title | 0 companies |
| Julio Cecar Avalos | Management | 0 companies |
| Annie Hui-Chi Herlitz | Management | 0 companies |