| Revenue | DKK 583,4M | +80% |
| EBITDA | DKK 70,5M | +48% |
| Net profit | DKK 37,3M | +26% |
| Total assets | DKK 290,6M | +110% |
| Equity | DKK 86,3M | +65% |
| Employees | 119 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -965 | -310 | 9.792 | 24.678 | 155.565 | 323.634 | 583.447 |
| Staff expenses | -3.765 | -4.779 | -6.125 | -12.557 | -20.532 | -37.013 | -68.285 |
| EBITDA | -4.730 | -5.088 | 3.642 | 12.120 | 28.934 | 47.599 | 70.542 |
| Depreciation & amort. | -0 | -26 | -826 | -2.909 | -4.058 | -4.869 | -4.760 |
| EBIT | -4.730 | -5.115 | 2.816 | 9.211 | 24.876 | 42.730 | 65.782 |
| Net financials | -462 | -675 | -1.365 | -2.384 | -2.696 | -4.088 | -17.118 |
| Profit before tax | -5.193 | -5.790 | 1.451 | 6.828 | 22.180 | 38.642 | 48.664 |
| Tax | -0 | -0 | -0 | -174 | 5.452 | 9.119 | 11.330 |
| Net profit | -5.193 | -5.790 | 1.451 | 7.001 | 16.729 | 29.523 | 37.334 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.864 | 2.489 | 20.425 | 51.207 | 76.522 | 138.464 | 290.617 |
| Equity | -4.359 | -10.302 | -8.881 | 21.678 | 34.332 | 52.340 | 86.277 |
| Long-term debt | 0 | 0 | 0 | 5.640 | 4.911 | 4.069 | 17.618 |
| Short-term debt | 8.224 | 12.791 | 29.056 | 23.889 | 35.665 | 80.042 | 182.930 |
| Total debt | 8.224 | 12.791 | 29.056 | 29.529 | 40.576 | 84.111 | 200.548 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
MV Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Holdingselskabet af 9. december 2025 A/S | Company | 66.7% | 66.7% | 2025 |
MEDBORG HOLDING ApS | Company | 5.0% | 5.0% | 2025 |
OOONO A/S | Company | 5.0% | 0.0% | 2025 |
Guerilla Capital ApS | Company | 10.0% | 10.0% | 2020 |
Walther Øyrabø Holding ApS | Company | 50.0% | 50.0% | 2020 |
JFM Gruppen ApS | Company | 33.3% | 33.3% | 2018 |
Going Places Holding ApS | Company | 10.0% | 10.0% | 2020 |
Bigum&Co Consult ApS | Company | 5.0% | 5.0% | 2017 |
Deskrebel ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Walther Øyrabø | Chief Executive Officer | 0 companies |
| Morten Voss Jørgensen | Chief Executive Officer | 0 companies |
| Richard Wraae | Board of Directors | 0 companies |
| Trine Sørensen | Chairman | 0 companies |
| Martin Scheel Frykmann | Board of Directors | 0 companies |
| André Bengt Medborg | Board of Directors | 0 companies |
| Leif Nørgaard | Board of Directors | 0 companies |
| Lars Kirstein Andersen | Chairman | 0 companies |
| Michael Roscoe Pedersen | Board of Directors | 0 companies |
| Henrik Engel Eichen | Board of Directors | 0 companies |
| Tanja Kreutzfeldt | Chairman | 0 companies |
| Jesper Buch | Board of Directors | 0 companies |