| Revenue | DKK 14,5M | +120% |
| EBITDA | DKK 4,1M | +357% |
| Net profit | DKK 1,7M | +1707% |
| Total assets | DKK 15,6M | +4% |
| Equity | DKK 2,1M | +5460% |
| Employees | 80 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 84 | 342 | 957 | 1.666 | 3.118 | 5.836 | 1.855 | 6.588 | 14.516 |
| Staff expenses | -0 | -138 | -374 | -1.305 | -2.832 | -5.914 | -5.750 | -5.702 | -10.461 |
| EBITDA | 84 | 204 | 583 | 361 | 286 | -78 | -3.895 | 886 | 4.055 |
| Depreciation & amort. | 2 | -59 | -0 | -10 | -39 | -239 | -353 | -588 | -910 |
| EBIT | 82 | 144 | 583 | 351 | 247 | -317 | -4.248 | 298 | 3.145 |
| Net financials | -0 | -5 | -2 | -5 | -403 | -412 | -587 | -913 | -1.602 |
| Profit before tax | 82 | 139 | 581 | 346 | -156 | -729 | -4.835 | -615 | 1.543 |
| Tax | 18 | 31 | 130 | 80 | -15 | -162 | 67 | -508 | -180 |
| Net profit | 64 | 108 | 451 | 266 | -141 | -567 | -4.902 | -107 | 1.723 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 214 | 580 | 1.864 | 2.530 | 5.797 | 9.622 | 8.358 | 14.963 | 15.636 |
| Equity | 64 | 172 | 623 | 781 | 1.615 | 1.048 | -2.855 | 38 | 2.118 |
| Long-term debt | 0 | 0 | 0 | 0 | 82 | 1.278 | 58 | 116 | 1.150 |
| Short-term debt | 150 | 408 | 1.241 | 1.748 | 4.075 | 7.257 | 11.105 | 14.544 | 12.151 |
| Total debt | 150 | 408 | 1.241 | 1.748 | 4.157 | 8.535 | 11.162 | 14.660 | 13.302 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2021 | — | — |
JE Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
GS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
CW Founder | Founder | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HAK HOLDING ApS | Company | 50.0% | 50.0% | 2025 |
Ohana Invest Holding ApS | Company | 5.0% | 5.0% | 2023 |
Aabenhus Holding ApS | Company | 5.0% | 5.0% | 2024 |
Christian Waage Holding ApS | Company | 5.0% | 5.0% | 2022 |
Gerfort Holding ApS | Company | 5.0% | 5.0% | 2023 |
KAFLSOLU ApS | Company | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Mathias Hestbæk Kamstrup | Management | 0 companies |
| Johannes Emil Kjærsgaard Gadsbøll | Chief Executive Officer | 0 companies |
| Gustav Sehested Larsen | Chief Executive Officer | 0 companies |
| Christian Waage Petersen | Founder | 0 companies |
| Daniel Gerfort | Board of Directors | 0 companies |
| Henning Friis Overgaard | Board of Directors | 0 companies |