| Revenue | DKK 50,5M | +30% |
| EBITDA | DKK 7,1M | +127% |
| Net profit | DKK 5,5M | +128% |
| Total assets | DKK 13,4M | +54% |
| Equity | DKK 6,3M | +97% |
| Employees | 194 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 14.640 | 23.606 | 27.064 | 38.755 | 50.471 |
| Staff expenses | -13.897 | -21.807 | -24.745 | -35.618 | -43.353 |
| EBITDA | 743 | 1.799 | 2.319 | 3.137 | 7.118 |
| Depreciation & amort. | -4 | -4 | -14 | -9 | -17 |
| EBIT | 739 | 1.795 | 2.305 | 3.128 | 7.101 |
| Net financials | -27 | -46 | -67 | -15 | -10 |
| Profit before tax | 711 | 1.749 | 2.238 | 3.113 | 7.092 |
| Tax | 160 | 393 | 525 | 697 | 1.590 |
| Net profit | 551 | 1.356 | 1.713 | 2.416 | 5.502 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.212 | 5.204 | 8.118 | 8.672 | 13.385 |
| Equity | 1.092 | 1.948 | 2.461 | 3.165 | 6.251 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.118 | 3.253 | 5.656 | 5.504 | 7.127 |
| Total debt | 3.118 | 3.253 | 5.656 | 5.504 | 7.127 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MS Management | Management | 2017 |
PF Management | Management | 2017 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2017 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 | |
| Company | 20–24.99% | 20–24.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Strøyberg Attali | Management | 0 companies |
| Philip Fisker Laursen | Management | 0 companies |