| Revenue | DKK 18,5M | +16% |
| EBITDA | DKK 2,4M | +107% |
| Net profit | DKK 1,6M | +208% |
| Total assets | DKK 12,7M | -18% |
| Equity | DKK 4,9M | +47% |
| Employees | 22 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.979 | 5.795 | 7.870 | 15.982 | 18.486 |
| Staff expenses | -3.854 | -4.239 | -5.873 | -14.829 | -16.096 |
| EBITDA | 1.125 | 1.556 | 1.998 | 1.153 | 2.390 |
| Depreciation & amort. | -9 | -5 | -28 | -42 | -141 |
| EBIT | 1.116 | 1.550 | 1.970 | 1.111 | 2.249 |
| Net financials | -76 | -46 | -93 | -112 | -198 |
| Profit before tax | 1.040 | 1.504 | 1.877 | 999 | 2.051 |
| Tax | 237 | 340 | 422 | 493 | 488 |
| Net profit | 803 | 1.164 | 1.455 | 507 | 1.563 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.565 | 4.178 | 10.322 | 15.400 | 12.672 |
| Equity | 802 | 1.809 | 3.055 | 3.326 | 4.889 |
| Long-term debt | 0 | 0 | 420 | 809 | 577 |
| Short-term debt | 2.514 | 2.012 | 6.471 | 11.211 | 7.098 |
| Total debt | 2.514 | 2.012 | 6.891 | 12.020 | 7.674 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MB Management | Management | 2019 |
SS Founder | Founder | 2016 |
MH Management | Management | 2023 |
| Former (1) | ||
KG Management | Management | 2016 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2022 | |
| Board of Directors | 2023 | |
| Former (1) | ||
| Board of Directors | 2022 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 100% | 100% | 2018 | |
| Company | 50–66.65% | 50–66.65% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Barbesgaard Brise | Management | 0 companies |
| Stefan Smith Duus | Founder | 0 companies |
| Kennet Glahn Dændler Nielsen | Management | 0 companies |
| Martin Høy Pehrson | Management | 0 companies |
| Søren Dallov Ibsen | Chairman | 0 companies |
| Morten Hove | Board of Directors | 0 companies |
| Nichlas Frederik Andersen | Board of Directors | 0 companies |