| Revenue | DKK 2,8M | -13% |
| EBITDA | DKK 1,3M | +37% |
| Net profit | DKK 1,5M | +49% |
| Total assets | DKK 6,5M | +17% |
| Equity | DKK 5,5M | +37% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 834 | 844 | 1.248 | 1.660 | 1.653 | 2.334 | 2.938 | 3.258 | 3.258 | 2.820 |
| Staff expenses | -290 | -178 | -455 | -977 | -929 | -1.443 | -1.324 | -1.349 | -1.555 | -425 |
| EBITDA | 176 | 323 | 178 | 385 | 355 | 524 | 891 | 1.213 | 974 | 1.334 |
| Depreciation & amort. | -28 | -9 | -3 | -34 | -30 | -77 | -57 | -31 | -56 | -50 |
| EBIT | 149 | 313 | 175 | 350 | 326 | 447 | 834 | 1.182 | 917 | 1.284 |
| Net financials | -2 | -2 | -4 | -1 | 55 | 69 | -143 | 432 | 418 | 683 |
| Profit before tax | 147 | 312 | 171 | 350 | 381 | 516 | 849 | 1.614 | 1.335 | 1.967 |
| Tax | 33 | 68 | 33 | 73 | 82 | 113 | 184 | 385 | 291 | 432 |
| Net profit | 114 | 244 | 123 | 266 | 282 | 401 | 647 | 1.226 | 1.013 | 1.506 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 259 | 333 | 368 | 675 | 1.371 | 1.759 | 2.406 | 4.127 | 5.510 | 6.452 |
| Equity | 174 | 188 | 185 | 451 | 733 | 1.135 | 1.781 | 3.008 | 4.029 | 5.535 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 85 | 145 | 183 | 223 | 638 | 624 | 624 | 1.119 | 1.480 | 917 |
| Total debt | 85 | 145 | 183 | 223 | 638 | 624 | 624 | 1.119 | 1.480 | 917 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EI Founder | Founder | 2016 | — | — |
MR Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2016 | |
| Individual | 33.3% | 33.3% | 2016 | |
| Individual | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Impgaard Madsen | Founder | 0 companies |
| Mikkel Rohde Madsen | Chief Executive Officer | 0 companies |
| Camilla Rohde Madsen | Chairman | 0 companies |