| Revenue | DKK 26,4M | +67% |
| EBITDA | DKK 20,2M | +123% |
| Net profit | DKK 13,2M | +105% |
| Total assets | DKK 74M | +32% |
| Equity | DKK 36,9M | +36% |
| Employees | 11 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.114 | 5.659 | 5.355 | 2.810 | 10.966 | 14.929 | 18.442 | 11.054 | 15.841 | 26.389 |
| Staff expenses | -1.302 | -2.014 | -2.128 | -1.752 | -2.996 | -3.725 | -5.346 | -5.794 | -6.772 | -6.144 |
| EBITDA | 812 | 3.646 | 3.227 | 1.058 | 7.970 | 11.205 | 13.096 | 5.260 | 9.068 | 20.246 |
| Depreciation & amort. | -0 | -0 | -0 | -27 | -27 | -36 | -36 | -36 | -19 | -9 |
| EBIT | 812 | 3.646 | 3.227 | 1.031 | 7.943 | 11.168 | 13.060 | 5.223 | 9.049 | 20.237 |
| Net financials | -120 | -128 | -134 | -261 | -345 | -728 | 486 | -1.295 | -865 | -3.150 |
| Profit before tax | 692 | 3.518 | 3.093 | 770 | 7.599 | 10.440 | 13.546 | 3.928 | 8.184 | 17.087 |
| Tax | 160 | 780 | 686 | 177 | 1.682 | 2.305 | 3.005 | 886 | 1.751 | 3.896 |
| Net profit | 532 | 2.738 | 2.407 | 593 | 5.917 | 8.135 | 10.541 | 3.042 | 6.432 | 13.191 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.642 | 8.980 | 12.407 | 13.225 | 22.580 | 34.345 | 55.778 | 63.527 | 55.844 | 73.992 |
| Equity | 632 | 3.370 | 4.777 | 3.963 | 9.879 | 15.212 | 21.655 | 20.555 | 27.215 | 36.909 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 237 | 3.545 |
| Short-term debt | 4.011 | 5.610 | 7.631 | 9.263 | 12.700 | 19.133 | 34.123 | 42.972 | 28.392 | 33.538 |
| Total debt | 4.011 | 5.610 | 7.631 | 9.263 | 12.700 | 19.133 | 34.123 | 42.972 | 28.629 | 37.083 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WK Management | Management | 2016 | — | — |
ML Management | Management | 2015 | — | — |
KS Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Schmidt Invest 2018 ApS | Company | 33.3% | 33.3% | 2018 |
OLIAS Invest ApS | Company | 25.0% | 25.0% | 2018 |
WKL Invest ApS | Company | 25.0% | 25.0% | 2018 |
LINIEX Holding 2018 ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Wing Ki Li | Management | 0 companies |
| Morten Li-Nielsen | Management | 0 companies |
| Klaus Ströjer Schmidt | Management | 0 companies |
| Ole Riisgaard | Chairman | 0 companies |
| Søren Nielsen | Board of Directors | 0 companies |