| Revenue | DKK 96,1M | +84% |
| EBITDA | DKK 16,3M | +83% |
| Net profit | DKK 456K | -33% |
| Total assets | DKK 107,4M | +45% |
| Equity | DKK 4,1M | +12% |
| Employees | 576 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.751 | 2.718 | 3.076 | 2.804 | 1.398 | 6.554 | 8.434 | 10.885 | 52.232 | 96.140 |
| Staff expenses | -1.866 | -2.462 | -2.265 | -2.826 | -2.445 | -8.587 | -7.195 | -9.278 | -43.343 | -79.851 |
| EBITDA | 885 | 256 | 811 | -22 | -1.047 | -2.033 | 1.239 | 1.607 | 8.889 | 16.288 |
| Depreciation & amort. | 104 | -188 | -228 | -218 | -184 | -347 | -259 | -222 | -6.761 | -10.739 |
| EBIT | 781 | 67 | 583 | -240 | -1.231 | -2.379 | 980 | 1.385 | 2.128 | 5.549 |
| Net financials | -53 | -84 | -47 | -60 | -93 | -267 | -322 | -388 | -2.761 | -5.065 |
| Profit before tax | 728 | -17 | 536 | -300 | -1.324 | -2.646 | 658 | 997 | -633 | 485 |
| Tax | 173 | 2 | 126 | -60 | -10 | -375 | 158 | 220 | -1.315 | 29 |
| Net profit | 555 | -19 | 410 | -239 | -1.313 | -2.271 | 500 | 777 | 682 | 456 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.101 | 2.943 | 2.914 | 3.072 | 3.509 | 24.163 | 9.262 | 8.373 | 74.038 | 107.449 |
| Equity | 605 | 586 | 996 | 757 | -556 | -5.172 | -1.772 | -995 | 3.683 | 4.139 |
| Long-term debt | 0 | 0 | 0 | 31 | 0 | 0 | 0 | 0 | 0 | 9.756 |
| Short-term debt | 2.484 | 2.309 | 1.859 | 2.283 | 4.065 | 29.335 | 10.969 | 9.318 | 70.355 | 93.554 |
| Total debt | 2.497 | 2.309 | 1.859 | 2.315 | 4.065 | 29.335 | 10.969 | 9.318 | 70.355 | 103.310 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RJ Management | Management | 2021 | — | — |
LP Founder | Founder | 2015 | — | — |
CL Founder | Founder | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hilmer Denmark 1 Holding ApS | Company | 100.0% | 100.0% | 2021 |
Huth & Malholm Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| René Jensen | Management | 0 companies |
| Lars Petter Huth | Founder | 0 companies |
| Christian Louis Malholm | Founder | 0 companies |
| Martin Kofoed Lundgaard | Board of Directors | 0 companies |
| Bjørn Bach Eriksen | Board of Directors | 0 companies |
| Mikkel Vaupell Grene | Chairman | 0 companies |
| Cresten Vaupell Grene | Board of Directors | 0 companies |
| Rikke Jensen | Board of Directors | 0 companies |