| Revenue | DKK 4M | +45% |
| EBITDA | DKK 1,4M | +94% |
| Net profit | DKK 689K | +137% |
| Total assets | DKK 5,7M | +56% |
| Equity | DKK 2,6M | +37% |
| Employees | 7 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | 626 | 485 | 310 | 348 | 2.344 | 2.767 | 4.001 |
| Staff expenses | -0 | -319 | -426 | -360 | -284 | -1.578 | -1.998 | -2.534 |
| EBITDA | -8 | 307 | 59 | -49 | 64 | 703 | 726 | 1.410 |
| Depreciation & amort. | -0 | -5 | -5 | -11 | -11 | -196 | -354 | -524 |
| EBIT | -8 | 302 | 55 | -60 | 53 | 507 | 372 | 887 |
| Net financials | -0 | 0 | -2 | -1 | -3 | -9 | 2 | 10 |
| Profit before tax | -8 | 277 | 53 | -61 | 50 | 499 | 374 | 897 |
| Tax | -0 | 66 | 11 | -0 | -0 | 109 | 84 | 207 |
| Net profit | -8 | 211 | 42 | -61 | 50 | 389 | 291 | 689 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 33 | 870 | 481 | 545 | 761 | 2.655 | 3.669 | 5.723 |
| Equity | 2 | 213 | 201 | 140 | 190 | 1.579 | 1.869 | 2.559 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 31 | 657 | 280 | 405 | 571 | 967 | 1.607 | 2.822 |
| Total debt | 31 | 657 | 280 | 405 | 571 | 967 | 1.607 | 2.822 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KD Management | Management | 2025 | — | — |
MD Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
FREGU ApS | Company | 25.0% | 25.0% | 2025 |
K. WÜST ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Dalgaard-Duus | Management | 0 companies |
| Michael Dyrvig Lauritzen | Management | 0 companies |
| Karsten Pagh Wüst | Board of Directors | 0 companies |