| Revenue | DKK 28,4M | +7% |
| EBITDA | DKK 7,2M | +76% |
| Net profit | DKK 4,4M | -10% |
| Total assets | DKK 53,4M | +34% |
| Equity | DKK 1,4M | +147% |
| Employees | 33 | — |
| Item | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -666 | -1.613 | -1.210 | -423 | 3.315 | 11.616 | 19.929 | 26.593 | 28.380 |
| Staff expenses | -0 | -0 | -467 | -840 | -4.001 | -10.845 | -14.569 | -22.978 | -22.486 | -21.150 |
| EBITDA | -10 | -666 | -2.080 | -2.050 | -4.424 | -7.530 | -2.952 | -3.049 | 4.107 | 7.229 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -21 | -42 |
| EBIT | -10 | -666 | -2.080 | -2.050 | -4.424 | -7.530 | -2.952 | -3.049 | 4.086 | 7.187 |
| Net financials | -7 | -38 | -153 | -145 | -65 | -232 | -562 | -392 | 852 | -2.745 |
| Profit before tax | -17 | -704 | -2.233 | -2.195 | -4.489 | -7.762 | -3.514 | -3.441 | 4.938 | 4.442 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -17 | -704 | -2.233 | -2.195 | -4.489 | -7.762 | -3.514 | -3.441 | 4.938 | 4.442 |
| Item | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 232 | 605 | 2.831 | 3.746 | 10.781 | 5.828 | 12.024 | 24.143 | 39.971 | 53.444 |
| Equity | 33 | -671 | -2.578 | -4.773 | 4.235 | -3.527 | -7.041 | -7.967 | -3.029 | 1.413 |
| Long-term debt | 0 | 0 | 0 | 0 | 134 | 635 | 0 | 0 | 0 | 0 |
| Short-term debt | 199 | 1.276 | 5.409 | 8.520 | 6.412 | 8.720 | 19.065 | 32.110 | 43.000 | 52.031 |
| Total debt | 199 | 1.276 | 5.409 | 8.520 | 6.546 | 9.355 | 19.065 | 32.110 | 43.000 | 52.031 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BB Management | Management | 2026 | — | — |
MS Management | Management | 2023 | — | — |
PK Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
MT Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
AR Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
CS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
PK Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Bibi Blomqvist | Management | 0 companies |
| Mads Suell Henriques Christensen | Management | 0 companies |
| Per Kaj Rasmussen | Chief Executive Officer | 0 companies |
| Mia Timm Erlund | Chief Executive Officer | 0 companies |
| Anders Rønne Therkelsen | Chief Executive Officer | 0 companies |
| Christian Steinhauer Rasmussen | Chief Executive Officer | 0 companies |
| Peter Kenneth Als Anderson | Management | 0 companies |
| Alan King | Board of Directors | 0 companies |
| Charles Richard Freund | Board of Directors | 0 companies |
| Cathrine Werthwein Andersen | Chairman | 0 companies |
| Steven Joseph Pisciotta | Board of Directors | 0 companies |
| Alissa Blaire Vickery | Board of Directors | 0 companies |
| Richard Nunzio Fletcher | Chairman | 0 companies |
| Ty Robert Miller | Board of Directors | 0 companies |
| John Stark Coughlin | Chairman | 0 companies |