| Revenue | DKK 26,2M | +7% |
| EBITDA | DKK 5,7M | +340% |
| Net profit | DKK 4,2M | +629% |
| Total assets | DKK 13,1M | +49% |
| Equity | DKK 8,2M | +105% |
| Employees | 61 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 866 | 6.334 | 14.077 | 18.263 | 24.496 | 27.078 | 24.392 | 26.167 |
| Staff expenses | -557 | -5.702 | -13.748 | -17.484 | -22.656 | -25.134 | -23.090 | -20.441 |
| EBITDA | 309 | 631 | 329 | 779 | 1.840 | 1.944 | 1.302 | 5.726 |
| Depreciation & amort. | -0 | -0 | -107 | -269 | -313 | -288 | -354 | -458 |
| EBIT | 309 | 631 | 222 | 510 | 1.526 | 1.656 | 947 | 5.268 |
| Net financials | -4 | -229 | 209 | -1 | 8 | 12 | -199 | 94 |
| Profit before tax | 305 | 403 | 432 | 509 | 1.534 | 1.668 | 748 | 5.362 |
| Tax | 68 | 139 | 51 | 115 | 343 | 380 | 174 | 1.181 |
| Net profit | 237 | 264 | 380 | 394 | 1.191 | 1.288 | 574 | 4.181 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 385 | 2.404 | 5.779 | 8.166 | 8.565 | 8.873 | 8.811 | 13.143 |
| Equity | 287 | 351 | 531 | 926 | 2.117 | 3.405 | 3.979 | 8.160 |
| Long-term debt | 0 | 0 | 1.329 | 1.204 | 818 | 679 | 718 | 741 |
| Short-term debt | 98 | 2.053 | 3.897 | 6.012 | 5.522 | 4.690 | 4.021 | 4.172 |
| Total debt | 98 | 2.053 | 5.227 | 7.215 | 6.340 | 5.369 | 4.740 | 4.912 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2022 | — | — |
JB Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Samala Holding ApS | Company | 66.7% | 66.7% | 2020 |
JAQUE HOLDING ApS | Company | 10.0% | 10.0% | 2021 |
KDL Invest 2021 ApS | Company | 10.0% | 10.0% | 2022 |
Kdl Invest ApS | Company | 15.0% | 15.0% | 2021 |
RAI INVEST ApS | Company | 15.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Dam | Management | 0 companies |
| Jakob Borup-Jørgensen | Management | 0 companies |
| Matti Emil Taul Korpela | Chairman | 0 companies |
| Dennis Bryde Perk Christensen | Chairman | 0 companies |
| Kjell Krogslund Stendal | Board of Directors | 0 companies |
| Jens Peter Borup-Jørgensen | Board of Directors | 0 companies |
| Rolf Eggert Borggild | Board of Directors | 0 companies |
| Jacob Jaque Andersen | Board of Directors | 0 companies |