| Revenue | DKK 7,3M | +49% |
| EBITDA | DKK 3,2M | +123% |
| Net profit | DKK 2,4M | +121% |
| Total assets | DKK 3,8M | +58% |
| Equity | DKK 2,1M | +81% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 601 | 3.586 | 3.563 | 4.905 | 7.303 |
| Staff expenses | -1.328 | -2.905 | -2.683 | -3.487 | -4.139 |
| EBITDA | -727 | 681 | 881 | 1.418 | 3.164 |
| Depreciation & amort. | -12 | -23 | -5 | -3 | -0 |
| EBIT | -739 | 658 | 876 | 1.415 | 3.164 |
| Net financials | -9 | 1 | -34 | 15 | -12 |
| Profit before tax | -748 | 658 | 842 | 1.430 | 3.152 |
| Tax | 22 | -35 | 196 | 323 | 707 |
| Net profit | -770 | 693 | 646 | 1.107 | 2.445 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 916 | 753 | 1.880 | 2.422 | 3.827 |
| Equity | -620 | 73 | 719 | 1.166 | 2.111 |
| Long-term debt | 119 | 119 | 119 | 119 | 119 |
| Short-term debt | 1.416 | 561 | 1.041 | 1.137 | 1.598 |
| Total debt | 1.535 | 680 | 1.160 | 1.257 | 1.717 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
FL Management | Management | 2017 |
KB Management | Management | 2021 |
RJ Management | Management | 2022 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2018 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2016 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Lysgaard Christiansen | Management | 0 companies |
| Kasper Bjerg Pedersen | Management | 0 companies |
| Rasmus Jakobsen Burg | Management | 0 companies |