| Revenue | DKK 2M | -5% |
| EBITDA | DKK -88K | -7% |
| Net profit | DKK -133K | +37% |
| Total assets | DKK 747K | +53% |
| Equity | DKK -730K | -22% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 445 | 1.036 | 1.481 | 2.697 | 2.512 | 2.761 | 2.754 | 2.107 | 2.000 |
| Staff expenses | -475 | -763 | -1.173 | -1.545 | -1.758 | -2.932 | -3.015 | -2.189 | -2.088 |
| EBITDA | -30 | 272 | 308 | 1.152 | 755 | -171 | -262 | -82 | -88 |
| Depreciation & amort. | -0 | -0 | -8 | -38 | -53 | -81 | -75 | -75 | -2 |
| EBIT | -30 | 272 | 300 | 1.114 | 702 | -252 | -337 | -157 | -90 |
| Net financials | -0 | -1 | -10 | -10 | -23 | -31 | -85 | -35 | -43 |
| Profit before tax | -30 | 271 | 290 | 1.104 | 679 | -283 | -421 | -193 | -133 |
| Tax | -6 | 60 | 67 | 245 | 154 | -56 | 34 | 19 | -0 |
| Net profit | -24 | 211 | 224 | 859 | 525 | -227 | -455 | -211 | -133 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 171 | 363 | 619 | 2.222 | 2.259 | 1.458 | 1.274 | 487 | 747 |
| Equity | -22 | 189 | 413 | 971 | 896 | 69 | -386 | -597 | -730 |
| Long-term debt | 0 | 0 | 67 | 237 | 152 | 36 | 52 | 0 | 0 |
| Short-term debt | 193 | 175 | 137 | 1.010 | 1.207 | 1.353 | 1.608 | 1.085 | 1.477 |
| Total debt | 193 | 175 | 204 | 1.247 | 1.359 | 1.389 | 1.659 | 1.085 | 1.477 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2019 | — | — |
TK Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DWARF A/S | Company | 50.0% | 50.0% | 2026 |
eightyeight ApS | Company | 20.0% | 20.0% | 2026 |
Tkjaergaard Holding ApS | Company | 20.0% | 20.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Busborg Stenhøj | Management | 0 companies |
| Thomas Kjærgaard | Management | 0 companies |
| Lars Thor Berntsen | Chairman | 0 companies |
| Manees Joakim Newton Nør | Board of Directors | 0 companies |