| Revenue | DKK 30,3M | +124% |
| EBITDA | DKK 20,4M | +276% |
| Net profit | DKK 15,1M | +321% |
| Total assets | DKK 60,9M | +63% |
| Equity | DKK 25,1M | +86% |
| Employees | 20 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 14.410 | 13.783 | 10.880 | 13.486 | 30.267 |
| Staff expenses | -10.126 | -8.337 | -7.154 | -7.994 | -9.849 |
| EBITDA | 4.284 | 5.447 | 3.726 | 5.423 | 20.375 |
| Depreciation & amort. | -135 | -163 | -299 | -379 | -683 |
| EBIT | 4.149 | 5.283 | 3.427 | 5.044 | 19.691 |
| Net financials | 155 | 11 | -256 | -415 | 250 |
| Profit before tax | 4.304 | 5.294 | 3.171 | 4.629 | 19.941 |
| Tax | 977 | 1.215 | 780 | 1.038 | 4.831 |
| Net profit | 3.327 | 4.079 | 2.391 | 3.591 | 15.111 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 15.903 | 18.376 | 24.315 | 37.448 | 60.894 |
| Equity | 8.397 | 9.075 | 10.366 | 13.458 | 25.068 |
| Long-term debt | 71 | 258 | 192 | 0 | 0 |
| Short-term debt | 6.924 | 8.282 | 13.077 | 22.273 | 34.756 |
| Total debt | 6.995 | 8.540 | 13.268 | 22.273 | 34.756 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AI Management | Management | 2022 |
SG Management | Management | 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2019 | |
| Board of Directors | 2023 | |
| Board of Directors | 2022 | |
| Board of Directors | 2024 | |
| Former (2) | ||
| Board of Directors | 2019 – 2024 | |
| Chairman | 2015 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Arild Isak Gilbu | Management | 0 companies |
| Svein Gilbu | Management | 0 companies |
| Tove Elisabeth Arffmann Gilbu | Chairman | 0 companies |
| Henrik Hugo Petersen | Board of Directors | 0 companies |
| Lisbeth Gilbu | Board of Directors | 0 companies |
| Terje William Zimakoff Gilbu | Chairman | 0 companies |
| Steen Bruntse Hansen | Board of Directors | 0 companies |
| Keld Ole Borch | Board of Directors | 0 companies |