| Revenue | DKK 145K | +47% |
| EBITDA | DKK 25K | +216% |
| Net profit | DKK 25K | +225% |
| Total assets | DKK 14M | +8% |
| Equity | DKK 1M | -3% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 245 | 214 | -122 | 205 | 202 | 133 | 99 | 145 |
| Staff expenses | -0 | -0 | -60 | -120 | -120 | -120 | -120 | -120 |
| EBITDA | 245 | 214 | -182 | 84 | 82 | 13 | -21 | 25 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 245 | 214 | -182 | 84 | 82 | 13 | -21 | 25 |
| Net financials | -3 | -5 | -7 | -13 | -12 | 0 | 1 | 0 |
| Profit before tax | 242 | 208 | -189 | 71 | 70 | 13 | -20 | 25 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 242 | 208 | -189 | 71 | 70 | 13 | -20 | 25 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.978 | 2.861 | 5.343 | 8.957 | 13.784 | 15.908 | 12.970 | 13.975 |
| Equity | 742 | 708 | 475 | 672 | 910 | 924 | 1.055 | 1.026 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.236 | 2.152 | 4.868 | 8.285 | 12.874 | 14.985 | 11.915 | 12.949 |
| Total debt | 3.236 | 2.152 | 4.868 | 8.285 | 12.874 | 14.985 | 11.915 | 12.949 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2024 | — | — |
TN Founder | Founder | 2017 | — | — |
BV Management | Management | 2026 | — | — |
MB Founder | Founder | 2017 | — | — |
JL Founder | Founder | 2017 | — | — |
BK Founder | Founder | 2017 | — | — |
AC Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Effectuate P/S | Company | 10.0% | 10.0% | 2026 |
| Individual | 5.0% | 5.0% | 2022 | |
Dragon Consult ApS | Company | 5.0% | 5.0% | 2021 |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2021 | |
BI SMART ApS | Company | 5.0% | 5.0% | 2021 |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2021 | |
CC-IT ApS | Company | 5.0% | 5.0% | 2021 |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Thomas Nørding | Founder | 0 companies |
| Bjarne Vogel Mathiasen | Management | 0 companies |
| Michael Bruhn | Founder | 0 companies |
| Jakob Løjtved Christensen | Founder | 0 companies |
| Boje Kenneth Veilis | Founder | 0 companies |
| Allan Christian Trebbien Henriksen | Management | 0 companies |
| Jens Vissing Melgaard | Chairman | 0 companies |
| Mads Teilmann | Board of Directors | 0 companies |
| Peter Bjørn Riisberg | Board of Directors | 0 companies |
| Morten Bjernvig | Board of Directors | 0 companies |