| Revenue | DKK 10,8M | +48% |
| EBITDA | DKK 2,9M | +273% |
| Net profit | DKK 1,1M | +373% |
| Total assets | DKK 18,9M | +56% |
| Equity | DKK 11,5M | +375% |
| Employees | 17 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.902 | 4.158 | 4.400 | 7.273 | 10.760 |
| Staff expenses | -2.064 | -3.583 | -4.488 | -6.489 | -7.531 |
| EBITDA | 312 | 575 | -88 | 783 | 2.922 |
| Depreciation & amort. | -381 | -477 | -1.051 | -1.185 | -1.401 |
| EBIT | -69 | 98 | -1.138 | -401 | 1.520 |
| Net financials | -38 | -45 | -196 | -110 | -103 |
| Profit before tax | -106 | 53 | -1.334 | -512 | 1.417 |
| Tax | -227 | -173 | -306 | -124 | 359 |
| Net profit | 120 | 226 | -1.028 | -388 | 1.058 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.046 | 10.131 | 11.825 | 12.060 | 18.853 |
| Equity | 905 | 3.831 | 2.803 | 2.415 | 11.473 |
| Long-term debt | 1.690 | 2.668 | 2.371 | 2.075 | 1.778 |
| Short-term debt | 3.061 | 2.971 | 5.830 | 6.499 | 4.172 |
| Total debt | 4.751 | 5.638 | 8.201 | 8.574 | 5.950 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
GM Management | Management | 2017 |
SS Management | Management | 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2023 | |
| Chairman | 2025 | |
| Former (2) | ||
| Board of Directors | 2023 – 2025 | |
| Chairman | 2023 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 20–24.99% | 20–24.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Martin Hald | Management | 0 companies |
| Søren Sander | Management | 0 companies |
| Merete Riisager Andersen | Board of Directors | 0 companies |
| Line Hartvig Rasch | Board of Directors | 0 companies |
| Christian Johan Claudi Risom | Chairman | 0 companies |
| Kristian Emborg | Chairman | 0 companies |