| Revenue | DKK 798K | +65% |
| EBITDA | DKK 265K | +76% |
| Net profit | DKK 194K | +90% |
| Total assets | DKK 1,2M | +16% |
| Equity | DKK 723K | +37% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 759 | 545 | 386 | 484 | 798 |
| Staff expenses | -707 | -345 | -248 | -334 | -532 |
| EBITDA | 52 | 200 | 138 | 151 | 265 |
| Depreciation & amort. | -11 | -12 | -12 | -12 | -24 |
| EBIT | 41 | 188 | 126 | 139 | 241 |
| Net financials | 3 | -4 | -3 | -6 | 9 |
| Profit before tax | 43 | 184 | 123 | 133 | 250 |
| Tax | 11 | 41 | 28 | 31 | 56 |
| Net profit | 33 | 143 | 96 | 102 | 194 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 548 | 795 | 632 | 1.028 | 1.187 |
| Equity | 188 | 331 | 427 | 529 | 723 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 360 | 464 | 205 | 499 | 465 |
| Total debt | 360 | 464 | 205 | 499 | 465 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HR Management | Management | 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2020 | |
| Chairman | 2020 | |
| Former (1) | ||
| Chairman | 2017 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2022 | |
| Company | 10–14.99% | 10–14.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Rossoll Rosenkilde | Management | 0 companies |
| Tina Schultz | Board of Directors | 0 companies |
| Peder Thomas Moos | Chairman | 0 companies |
| Tommy Emil Nørgård Zielinski | Chairman | 0 companies |