| Revenue | DKK 9M | -8% |
| EBITDA | DKK 3,4M | +237% |
| Net profit | DKK 2,6M | +225% |
| Total assets | DKK 12,2M | +2% |
| Equity | DKK 6,9M | +60% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.806 | 40.645 | 22.188 | 22.805 | 22.336 | 25.589 | 33.819 | 9.849 | 9.030 |
| Staff expenses | -10.178 | -35.516 | -18.741 | -19.417 | -19.484 | -22.832 | -30.236 | -7.508 | -7.091 |
| EBITDA | 1.683 | 2.982 | 1.519 | 1.506 | 1.769 | 2.045 | 2.498 | 998 | 3.361 |
| Depreciation & amort. | -9 | -61 | -85 | -88 | -587 | -539 | -675 | -141 | -304 |
| EBIT | 1.674 | 2.921 | 1.433 | 1.418 | 1.182 | 1.506 | 1.823 | 857 | 3.058 |
| Net financials | -148 | 254 | -141 | -65 | -107 | -73 | 4 | 135 | 283 |
| Profit before tax | 1.527 | 3.175 | 1.292 | 1.353 | 1.075 | 1.433 | 1.826 | 992 | 3.340 |
| Tax | 336 | 650 | 289 | 299 | 238 | 316 | 425 | 198 | 756 |
| Net profit | 1.190 | 2.525 | 1.003 | 1.054 | 837 | 1.117 | 1.402 | 795 | 2.585 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.391 | 14.303 | 12.373 | 10.455 | 7.514 | 10.962 | 12.290 | 11.944 | 12.197 |
| Equity | 1.240 | 3.765 | 4.768 | 5.822 | 959 | 2.076 | 3.478 | 4.273 | 6.857 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.353 | 1.611 | 0 | 0 | 0 |
| Short-term debt | 6.133 | 10.537 | 7.586 | 4.596 | 5.151 | 7.225 | 8.789 | 7.655 | 5.339 |
| Total debt | 6.133 | 10.537 | 7.586 | 4.596 | 6.504 | 8.836 | 8.789 | 7.655 | 5.339 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD Management | Management | 2016 | — | — |
RW Management | Management | 2023 | — | — |
CM Management | Management | 2016 | — | — |
LE | Founder | 2016 | — | — |
EP Management | Management | 2023 | — | — |
EM Management | Management | 2026 | — | — |
KO Management | Management | 2016 | — | — |
JC Management | Management | 2016 | — | — |
SM Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Dunlop | Management | 0 companies |
| Ryan Weelson | Management | 0 companies |
| Christopher McLoughlin | Management | 0 companies |
| Lars Eduard Klarskov Petersen | Founder | 0 companies |
| Etha Paul | Management | 0 companies |
| Elizabeth Mary Hirthersay | Management | 0 companies |
| Kathryn Owen | Management | 0 companies |
| Jaspal Chahal | Management | 0 companies |
| Steen Michelsen Lomholt-Thomsen | Management | 0 companies |