| Revenue | DKK 7,9M | +114% |
| EBITDA | DKK 2,1M | +344% |
| Net profit | DKK 119K | +106% |
| Total assets | DKK 8M | +5% |
| Equity | DKK -2,1M | +5% |
| Employees | 8 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 125 | 1.378 | 2.999 | 1.339 | 395 | -1.029 | 2.902 | 3.694 | 7.897 |
| Staff expenses | -0 | -0 | -478 | -1.638 | -1.321 | -2.325 | -2.129 | -4.298 | -4.536 | -5.839 |
| EBITDA | 0 | 125 | 900 | 1.346 | 10 | -1.930 | -3.158 | -1.395 | -842 | 2.058 |
| Depreciation & amort. | -0 | -0 | -5 | -11 | -37 | -71 | -46 | -636 | -1.252 | -1.621 |
| EBIT | 0 | 125 | 895 | 1.335 | -27 | -2.001 | -3.204 | -2.032 | -2.094 | 437 |
| Net financials | 0 | 0 | -3 | -4 | -3 | -14 | -134 | -217 | -288 | -280 |
| Profit before tax | 0 | 125 | 891 | 1.331 | -30 | -2.015 | -3.339 | -2.248 | -2.382 | 157 |
| Tax | -0 | 27 | 197 | 293 | -5 | -443 | -734 | -648 | -523 | 38 |
| Net profit | 0 | 97 | 695 | 1.037 | -25 | -1.573 | -2.604 | -1.600 | -1.860 | 119 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 50 | 213 | 1.210 | 3.130 | 3.493 | 6.194 | 7.600 | 7.572 | 7.586 | 7.953 |
| Equity | 50 | 147 | 747 | 1.785 | 3.160 | 2.587 | 1.260 | -340 | -2.200 | -2.081 |
| Long-term debt | 0 | 0 | 0 | 0 | 24 | 3.165 | 3.278 | 3.484 | 3.562 | 4.066 |
| Short-term debt | 0 | 66 | 461 | 1.345 | 309 | 442 | 2.313 | 3.297 | 4.963 | 4.599 |
| Total debt | 0 | 66 | 461 | 1.345 | 333 | 3.607 | 5.591 | 6.781 | 8.525 | 8.665 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KO Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
HB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Schrøder Ventures ApS | Company | 50.0% | 50.0% | 2021 |
BASICO CONSULTING INTERNATIONAL ApS | Company | 25.0% | 25.0% | 2021 |
BRUN NÆSAGER HOLDING ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Ortmann Schrøder | Chief Executive Officer | 0 companies |
| Helle Brun Næsager | Chief Executive Officer | 0 companies |
| Jacob Poulsen | Chairman | 0 companies |
| Nicolai Kühl | Board of Directors | 0 companies |
| Mikkel Brun Næsager | Board of Directors | 0 companies |