| Revenue | DKK 46M | +40% |
| EBITDA | DKK 18,9M | -14% |
| Net profit | DKK 10,5M | -21% |
| Total assets | DKK 79,9M | +49% |
| Equity | DKK 52,9M | +84% |
| Employees | 9 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.761 | 14.185 | 31.505 | 32.941 | 45.978 |
| Staff expenses | -2.616 | -2.772 | -15.561 | -10.923 | -12.602 |
| EBITDA | 3.146 | 11.414 | 15.945 | 22.019 | 18.891 |
| Depreciation & amort. | -192 | -1.264 | -2.227 | -5.113 | -8.914 |
| EBIT | 2.954 | 10.149 | 13.718 | 16.906 | 9.977 |
| Net financials | 213 | 427 | 321 | 29 | 3.519 |
| Profit before tax | 3.166 | 10.576 | 14.039 | 16.934 | 13.496 |
| Tax | 706 | 2.330 | 3.089 | 3.722 | 2.993 |
| Net profit | 2.461 | 8.246 | 10.950 | 13.212 | 10.502 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.634 | 16.531 | 30.822 | 53.801 | 79.930 |
| Equity | 5.213 | 9.225 | 17.501 | 28.713 | 52.859 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 385 | 6.395 | 10.427 | 20.251 | 20.418 |
| Total debt | 385 | 6.395 | 10.427 | 20.251 | 20.418 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JB Management | Management | 2017 |
KK Management | Management | 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Former (1) | ||
| Board of Directors | 2022 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Company | 5–9.99% | 5–9.99% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jamie Biering Holst | Management | 0 companies |
| Kristian Kiehn Holst | Management | 0 companies |
| Richard Paul Byrne | Board of Directors | 0 companies |
| Parag Khandelwal | Chairman | 0 companies |
| Cameron Joseph Ghorbani | Board of Directors | 0 companies |
| Kevin Leig Bengtsson | Board of Directors | 0 companies |
| Paul James D'Arcy | Board of Directors | 0 companies |