| Revenue | DKK 186,1M | +11% |
| EBITDA | DKK 24,7M | +5% |
| Net profit | DKK 15,8M | -49% |
| Total assets | DKK 94M | +85% |
| Equity | DKK 51,5M | +44% |
| Employees | 100 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -338 | 1.141 | -906 | -4.753 | -82.618 | 2.085.533 | 245.334 | 168.365 | 186.065 |
| Staff expenses | -448 | -2.504 | -4.683 | -1.144 | -5.769 | -32.565 | -212.121 | -144.821 | -161.385 |
| EBITDA | -785 | -1.363 | -5.590 | -5.897 | -76.862 | 2.052.968 | 33.213 | 23.544 | 24.680 |
| Depreciation & amort. | -1 | -615 | -1.601 | -2.898 | -4.856 | -3.805 | -4.071 | -4.941 | -5.842 |
| EBIT | -786 | -1.978 | -7.190 | -8.795 | -81.719 | 2.049.163 | 29.142 | 18.603 | 18.838 |
| Net financials | -23 | -245 | -481 | -3.023 | 402 | 14.212 | 27.188 | 24.421 | -637 |
| Profit before tax | -809 | -2.223 | -7.672 | -11.818 | -81.317 | 2.063.375 | 56.330 | 43.024 | 18.201 |
| Tax | -178 | -485 | -1.698 | -2.635 | -19.542 | 452.990 | 21.137 | 12.009 | 2.401 |
| Net profit | -632 | -1.739 | -5.973 | -9.183 | -61.775 | 1.610.385 | 35.193 | 31.015 | 15.800 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.637 | 8.337 | 14.460 | 48.236 | 68.867 | 1.907.726 | 1.948.347 | 50.910 | 94.029 |
| Equity | 1.578 | -161 | -6.134 | -15.317 | -77.092 | 1.868.457 | 1.903.651 | 35.696 | 51.496 |
| Long-term debt | 671 | 187 | 0 | 399 | 1.655 | 4.443 | 2.580 | 0 | 23.336 |
| Short-term debt | 3.388 | 8.312 | 20.595 | 63.154 | 144.304 | 34.826 | 42.116 | 15.214 | 19.197 |
| Total debt | 4.060 | 8.498 | 20.595 | 63.553 | 145.958 | 39.269 | 44.696 | 15.214 | 42.533 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
YH Management | Management | 2024 | — | — |
MP Management | Management | 2021 | — | — |
NP Management | Management | 2024 | — | — |
GS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
DJ Management | Management | 2025 | — | — |
AM Management | Management | 2021 | — | — |
CS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
TE Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
G&R Holdings ApS | Company | 5.0% | 5.0% | 2016 |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Yizhen Huang | Management | 0 companies |
| Michael Paul Forman | Management | 0 companies |
| Nandan Pulinbehari Jhaveri | Management | 0 companies |
| Geeta Suresh Schmidt | Chief Executive Officer | 0 companies |
| Diana Julia Sychra | Management | 0 companies |
| Abhishek Maheshwari | Management | 0 companies |
| Christian Stærmose Hvitved | Chief Executive Officer | 0 companies |
| Tiffany Evelyn Buchanan | Management | 0 companies |
| Chresten Plinius | Board of Directors | 0 companies |
| Søren Wulf Eskildsen | Board of Directors | 0 companies |
| Johan Blach Petersen | Board of Directors | 0 companies |
| Kresten Krab Thorup | Chairman | 0 companies |