| Revenue | DKK 26,6M | +108% |
| EBITDA | DKK 14,1M | +273% |
| Net profit | DKK 10,6M | +262% |
| Total assets | DKK 43,9M | +50% |
| Equity | DKK 17,1M | +3% |
| Employees | 19 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | 767 | 2.585 | 3.362 | 12.028 | 13.026 | 12.820 | 26.638 |
| Staff expenses | -68 | -938 | -1.685 | -1.437 | -5.400 | -7.525 | -9.053 | -12.581 |
| EBITDA | -85 | -171 | 900 | 1.925 | 6.629 | 5.501 | 3.767 | 14.057 |
| Depreciation & amort. | 8 | -36 | -68 | -182 | -738 | -767 | -730 | -704 |
| EBIT | -93 | -207 | 832 | 1.743 | 5.891 | 4.734 | 3.037 | 13.353 |
| Net financials | -18 | -101 | -162 | 42 | -227 | -427 | 636 | 208 |
| Profit before tax | -111 | -307 | 670 | 1.785 | 5.663 | 4.307 | 3.672 | 13.561 |
| Tax | -24 | -64 | 149 | 345 | 1.195 | 895 | 754 | 2.994 |
| Net profit | -87 | -243 | 521 | 1.440 | 4.468 | 3.412 | 2.919 | 10.567 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 812 | 1.148 | 2.829 | 13.518 | 27.675 | 26.616 | 29.187 | 43.894 |
| Equity | 213 | 570 | 1.091 | 7.922 | 10.184 | 13.612 | 16.531 | 17.098 |
| Long-term debt | 116 | 133 | 197 | 1.397 | 1.498 | 1.294 | 338 | 872 |
| Short-term debt | 483 | 445 | 1.513 | 3.961 | 15.524 | 10.884 | 12.317 | 25.923 |
| Total debt | 599 | 578 | 1.710 | 5.358 | 17.023 | 12.178 | 12.655 | 26.796 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DM Management | Management | 2017 | — | — |
CA Management | Management | 2024 | — | — |
PR Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
Norup Invest ApS | Company | 20.0% | 20.0% | 2018 |
OCEAN AGENCY A/S | Company | 5.0% | 5.0% | 2018 |
Scaling Up Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Møller | Management | 0 companies |
| Christian Arndt | Management | 0 companies |
| Peter Randow | Management | 0 companies |
| Peter Ferslev | Board of Directors | 0 companies |
| Christian Swane Mourier | Chairman | 0 companies |
| Niclas Bovin-Olsson | Board of Directors | 0 companies |
| Niels Steegemann Lynge | Board of Directors | 0 companies |
| Jens Erik Thorndahl | Board of Directors | 0 companies |
| Kasper Kolmos Weis | Board of Directors | 0 companies |
| Bror Martin Linnemann Larsen | Deputy Chairman | 0 companies |
| Michael Lysholdt Jørgensen | Board of Directors | 0 companies |
| Jonas Wilhelm Warnander | Chairman | 0 companies |
| Jesper Busk Stahl | Board of Directors | 0 companies |