| Revenue | DKK 2,1M | -16% |
| EBITDA | DKK 411K | +78% |
| Net profit | DKK 300K | +305% |
| Total assets | DKK 2,8M | +62% |
| Equity | DKK 391K | +330% |
| Employees | 16 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 484 | 989 | 885 | 1.982 | 2.510 | 2.913 | 2.513 | 2.113 |
| Staff expenses | -385 | -730 | -940 | -1.507 | -2.001 | -3.244 | -2.282 | -1.702 |
| EBITDA | 99 | 259 | -54 | 474 | 503 | -337 | 231 | 411 |
| Depreciation & amort. | -22 | -23 | -25 | -30 | -181 | -153 | -82 | -0 |
| EBIT | 77 | 236 | -80 | 445 | 321 | -490 | 149 | 411 |
| Net financials | -2 | -2 | -7 | -23 | -12 | -11 | -52 | -24 |
| Profit before tax | 75 | 234 | -87 | 422 | 310 | -501 | 97 | 387 |
| Tax | 18 | 52 | -16 | 95 | 74 | -102 | 23 | 87 |
| Net profit | 58 | 182 | -71 | 326 | 235 | -398 | 74 | 300 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 715 | 759 | 841 | 1.710 | 1.692 | 1.728 | 1.719 | 2.789 |
| Equity | 108 | 189 | 118 | 444 | 530 | 17 | 91 | 391 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 104 | 104 |
| Short-term debt | 596 | 550 | 719 | 1.238 | 1.148 | 1.712 | 1.523 | 2.293 |
| Total debt | 596 | 550 | 719 | 1.238 | 1.148 | 1.712 | 1.628 | 2.398 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Management | Management | 2018 | — | — |
JL Management | Management | 2016 | — | — |
JT Management | Management | 2016 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MindShift ApS | Company | 25.0% | 25.0% | 2025 |
Kejser Cash Flow ApS | Company | 25.0% | 25.0% | 2025 |
Paperwork ApS | Company | 25.0% | 25.0% | 2025 |
Lottrup & Co A/S | Company | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Anton Melby Bak | Management | 0 companies |
| Jeppe Lillegaard Nielsson | Management | 0 companies |
| Joakim Tolf Vulpius | Management | 0 companies |
| Jacob Hagemann | Chief Executive Officer | 0 companies |
| Søren Wilsbech Lottrup | Chairman | 0 companies |