| Revenue | DKK 5,8M | -2% |
| EBITDA | DKK 451K | +18% |
| Net profit | DKK 280K | +614% |
| Total assets | DKK 3,8M | +11% |
| Equity | DKK 1,3M | +27% |
| Employees | 10 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 203 | 1.168 | 12.272 | 8.144 | 4.762 | 4.761 | 5.853 | 5.759 |
| Staff expenses | -133 | -487 | -10.968 | -8.758 | -4.094 | -4.235 | -5.470 | -4.807 |
| EBITDA | 70 | 681 | 1.304 | -615 | 668 | 525 | 382 | 451 |
| Depreciation & amort. | -10 | -15 | -49 | -75 | -223 | -216 | -172 | -38 |
| EBIT | 60 | 666 | 1.255 | -690 | 445 | 309 | 210 | 414 |
| Net financials | -0 | -0 | -132 | -61 | -32 | -50 | -38 | -37 |
| Profit before tax | 60 | 666 | 1.123 | -750 | 413 | 259 | 172 | 377 |
| Tax | 13 | 148 | 285 | -142 | 108 | 68 | 133 | 97 |
| Net profit | 47 | 517 | 838 | -608 | 305 | 191 | 39 | 280 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 144 | 1.820 | 4.541 | 5.290 | 4.443 | 3.300 | 3.423 | 3.796 |
| Equity | 97 | 615 | 1.453 | 644 | 949 | 1.040 | 1.029 | 1.310 |
| Long-term debt | 0 | 148 | 265 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 47 | 1.057 | 2.808 | 4.645 | 3.494 | 2.260 | 2.394 | 2.487 |
| Total debt | 47 | 1.204 | 3.073 | 4.645 | 3.494 | 2.260 | 2.394 | 2.487 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
MD Founder | Founder | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CGI Holding ApS | Company | 100.0% | 100.0% | 2021 |
M.Dahlgaard Holding ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Rasmussen | Chief Executive Officer | 0 companies |
| Martin Dahlgaard | Founder | 0 companies |
| Jesper Nielsen | Board of Directors | 0 companies |
| Niels Sigurd Wegener | Board of Directors | 0 companies |
| Anmar Salam Zahron Al-Khamisi | Board of Directors | 0 companies |