| Revenue | DKK 65,8M | +18% |
| EBITDA | DKK 13,6M | +289% |
| Net profit | DKK 853K | +104% |
| Total assets | DKK 124M | -10% |
| Equity | DKK 37,5M | -9% |
| Employees | 72 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.580 | 6.094 | 15.130 | 29.750 | 73.816 | 354.950 | 383.011 | 332.083 | 55.792 | 65.834 |
| Staff expenses | -1.798 | -5.190 | -10.855 | -12.621 | -22.394 | -43.179 | -70.695 | -75.372 | -63.004 | -52.189 |
| EBITDA | 782 | 904 | 4.275 | 17.129 | 51.422 | 87.251 | 35.704 | -3.449 | -7.212 | 13.645 |
| Depreciation & amort. | -8 | -62 | -174 | -554 | -610 | -980 | -8.034 | -14.429 | -10.854 | -8.442 |
| EBIT | 774 | 841 | 4.101 | 16.575 | 50.811 | 86.271 | 27.670 | -17.878 | -18.066 | 5.202 |
| Net financials | -45 | -112 | -412 | -767 | -255 | -3.627 | -12.708 | -5.501 | -6.541 | -4.277 |
| Profit before tax | 729 | 729 | 3.688 | 15.808 | 51.105 | 82.644 | 14.962 | -23.379 | -24.607 | 925 |
| Tax | 166 | 185 | 836 | 3.508 | 11.305 | 18.435 | 3.585 | -5.302 | -3.600 | 72 |
| Net profit | 563 | 545 | 2.852 | 12.300 | 39.799 | 64.208 | 11.377 | -18.077 | -21.007 | 853 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.572 | 7.914 | 12.847 | 27.381 | 80.762 | 190.113 | 221.357 | 208.846 | 138.536 | 124.011 |
| Equity | 613 | 1.158 | 4.010 | 12.309 | 45.005 | 85.729 | 60.816 | 43.490 | 41.125 | 37.519 |
| Long-term debt | 970 | 1.496 | 0 | 0 | 0 | 0 | 0 | 0 | 1.412 | 1.469 |
| Short-term debt | 985 | 5.237 | 8.825 | 15.072 | 35.757 | 103.459 | 154.791 | 165.159 | 92.102 | 81.706 |
| Total debt | 1.955 | 6.733 | 8.825 | 15.072 | 35.757 | 103.459 | 154.791 | 165.159 | 93.514 | 83.175 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2021 | — | — |
MK Management | Management | 2026 | — | — |
SS Management | Management | 2022 | — | — |
DW Management | Management | 2023 | — | — |
LV Management | Management | 2025 | — | — |
AM Management | Management | 2015 | — | — |
AC Management | Management | 2016 | — | — |
AS Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lie ApS | Company | 66.7% | 66.7% | 2018 |
Brygge Partners I A/S | Company | 15.0% | 15.0% | 2018 |
Marianne Kruse Holding ApS | Company | 10.0% | 10.0% | 2019 |
HENNING G. KRUSE HOLDING A/S | Company | 10.0% | 10.0% | 2018 |
LEMBYE ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Berg Kjærsgaard | Management | 0 companies |
| Markus Kleber | Management | 0 companies |
| Sofie Sine Lindahl-Jessen | Management | 0 companies |
| Dennis Westerdahl Hollender | Management | 0 companies |
| Louise Vedel Petersen | Management | 0 companies |
| Anne Marie Lie Norvig | Management | 0 companies |
| Anne Charlotte Lembye | Management | 0 companies |
| Anja Skov Jensen | Management | 0 companies |
| Lars Radoor Sørensen | Deputy Chairman | 0 companies |
| Flemming Riber | Board of Directors | 0 companies |
| Kent Ernst Hansen | Board of Directors | 0 companies |
| Bo Boulund Knudsen | Board of Directors | 0 companies |
| Jimmi King Mortensen | Chairman | 0 companies |
| Kim Balle | Board of Directors | 0 companies |
| Marianne Kolenda Kruse | Board of Directors | 0 companies |