| Revenue | DKK 3,1M | +29% |
| EBITDA | DKK 1,5M | +32% |
| Net profit | DKK 692K | -2% |
| Total assets | DKK 8,5M | -6% |
| Equity | DKK 1,4M | +94% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.390 | 1.010 | 1.322 | 2.383 | 3.063 |
| Staff expenses | -1.180 | -1.139 | -1.193 | -1.271 | -1.600 |
| EBITDA | 210 | -129 | 129 | 1.112 | 1.463 |
| Depreciation & amort. | -158 | -191 | -405 | -450 | -946 |
| EBIT | 52 | -320 | -276 | 662 | 517 |
| Net financials | -0 | -23 | -30 | 42 | -56 |
| Profit before tax | 51 | -344 | -306 | 704 | 461 |
| Tax | -0 | -0 | -0 | -0 | -231 |
| Net profit | 51 | -344 | -306 | 704 | 692 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.312 | 7.353 | 8.148 | 9.017 | 8.459 |
| Equity | 684 | 340 | 34 | 739 | 1.431 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.628 | 7.012 | 8.113 | 8.278 | 7.017 |
| Total debt | 5.628 | 7.012 | 8.113 | 8.278 | 7.017 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KB Chief Executive Officer | Chief Executive Officer | 2016 |
| Former (1) | ||
MS Chief Executive Officer | Chief Executive Officer | 2016 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2017 | |
| Former (2) | ||
| Board of Directors | 2016 – 2025 | |
| Chairman | 2016 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mik Sebastian Oddershede | Chief Executive Officer | 0 companies |
| Klavs Bo Nygaard Larsen | Chief Executive Officer | 0 companies |
| Niels Viggo Hansen | Board of Directors | 0 companies |
| Kasper Bastian Nygaard Larsen | Board of Directors | 0 companies |
| Bent Børge Nygaard Larsen | Chairman | 0 companies |
| Lars Holger Hansen | Chairman | 0 companies |