| Revenue | DKK 16,1M | -15% |
| EBITDA | DKK 522K | -85% |
| Net profit | DKK 395K | -84% |
| Total assets | DKK 13,1M | -11% |
| Equity | DKK 4,5M | -24% |
| Employees | 29 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.647 | 4.095 | 6.682 | 6.068 | 9.400 | 9.666 | 13.059 | 18.923 | 16.079 |
| Staff expenses | -1.367 | -3.192 | -4.831 | -5.793 | -9.090 | -9.044 | -10.986 | -15.457 | -15.557 |
| EBITDA | 270 | 855 | 1.850 | 275 | 309 | 623 | 2.073 | 3.466 | 522 |
| Depreciation & amort. | -9 | -48 | -30 | -118 | -90 | -0 | -6 | -12 | -18 |
| EBIT | 270 | 855 | 1.820 | 157 | 220 | 623 | 2.067 | 3.454 | 504 |
| Net financials | 0 | -0 | -7 | -16 | 10 | -15 | 59 | -168 | 48 |
| Profit before tax | 270 | 854 | 1.813 | 141 | 230 | 607 | 2.126 | 3.286 | 552 |
| Tax | 62 | 190 | 406 | 43 | 72 | 155 | 483 | 810 | 157 |
| Net profit | 209 | 664 | 1.407 | 98 | 158 | 452 | 1.643 | 2.476 | 395 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.560 | 3.207 | 5.315 | 8.696 | 10.016 | 10.410 | 12.967 | 14.709 | 13.116 |
| Equity | 684 | 1.348 | 2.355 | 2.453 | 2.611 | 3.063 | 4.446 | 5.922 | 4.517 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 155 | 476 | 1.157 | 515 |
| Short-term debt | 519 | 958 | 2.954 | 6.195 | 7.405 | 7.192 | 7.588 | 7.623 | 8.079 |
| Total debt | 519 | 958 | 2.954 | 6.195 | 7.405 | 7.347 | 8.064 | 8.780 | 8.594 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2026 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cortus A/S | Company | 100.0% | 100.0% | 2020 |
Alba Holding 2016 ApS | Company | 25.0% | 25.0% | 2017 |
Nuvel Holding ApS | Company | 25.0% | 25.0% | 2017 |
Silvis Holding ApS | Company | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Kjeldgård Nielsen | Chief Executive Officer | 0 companies |
| Jimmy Kahl | Chief Executive Officer | 0 companies |
| Christian Rossen Jeppesen | Board of Directors | 0 companies |
| Jesper Nygaard Ditlefsen | Chairman | 0 companies |
| Jens Poulsen | Chairman | 0 companies |
| Glen Mc Ewen Oliver | Board of Directors | 0 companies |
| Morten Kragh-Sørensen | Board of Directors | 0 companies |