| Revenue | DKK 4,2M | +28% |
| EBITDA | DKK 1,7M | +372% |
| Net profit | DKK 1,3M | +375% |
| Total assets | DKK 3,3M | +166% |
| Equity | DKK 1,8M | +244% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 133 | 1.208 | 1.499 | 3.886 | 5.852 | 6.747 | 5.985 | 4.916 | 3.279 | 4.190 |
| Staff expenses | -122 | -122 | -1.289 | -2.604 | -3.472 | -4.477 | -4.075 | -3.552 | -2.924 | -2.519 |
| EBITDA | 12 | 548 | 210 | 1.281 | 2.380 | 2.271 | 1.910 | 1.364 | 354 | 1.671 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 12 | 548 | 210 | 1.281 | 2.380 | 2.271 | 1.910 | 1.364 | 354 | 1.671 |
| Net financials | -15 | -238 | -9 | -13 | -5 | -7 | -12 | -2 | -3 | -10 |
| Profit before tax | -3 | 310 | 201 | 1.269 | 2.375 | 2.264 | 1.898 | 1.361 | 351 | 1.661 |
| Tax | 7 | 118 | 49 | 284 | 526 | 500 | 422 | 304 | 79 | 369 |
| Net profit | -11 | 192 | 153 | 985 | 1.849 | 1.764 | 1.476 | 1.058 | 272 | 1.292 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 525 | 671 | 833 | 1.636 | 3.780 | 3.008 | 1.304 | 1.993 | 1.226 | 3.263 |
| Equity | 39 | 231 | 204 | 699 | 2.054 | 2.018 | 380 | 1.437 | 529 | 1.822 |
| Long-term debt | 0 | 111 | 167 | 291 | 219 | 194 | 347 | 212 | 79 | 267 |
| Short-term debt | 195 | 329 | 462 | 646 | 1.508 | 796 | 577 | 344 | 618 | 1.175 |
| Total debt | 486 | 440 | 629 | 938 | 1.727 | 990 | 924 | 555 | 697 | 1.441 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Management | Management | 2015 | — | — |
JB Management | Management | 2015 | — | — |
SW Management | Management | 2019 | — | — |
MG Management | Management | 2022 | — | — |
JT Management | Management | 2019 | — | — |
TD Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fampige Holding ApS | Company | 33.3% | 33.3% | 2024 |
Dall-Arnesen Holding ApS | Company | 25.0% | 25.0% | 2024 |
Wervers Holding ApS | Company | 25.0% | 25.0% | 2024 |
Torreshaumann Holding ApS | Company | 25.0% | 25.0% | 2023 |
M.Gadgaard Holding ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ane Falck Glavind | Management | 0 companies |
| Jakob Benjamin Salamon | Management | 0 companies |
| Søren Wervers Schou | Management | 0 companies |
| Michael Gadgaard Thomasen | Management | 0 companies |
| Jesper Torres Haumann | Management | 0 companies |
| Thomas Dall-Arnesen | Management | 0 companies |