| Revenue | DKK 4M | +104% |
| EBITDA | DKK 2,1M | +207% |
| Net profit | DKK 1,6M | +261% |
| Total assets | DKK 3,1M | +120% |
| Equity | DKK 1,6M | +264% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.363 | 1.422 | 1.677 | 1.963 | 4.014 |
| Staff expenses | -4.471 | -1.373 | -998 | -1.289 | -1.944 |
| EBITDA | 1.892 | 49 | 680 | 674 | 2.070 |
| Depreciation & amort. | -450 | -169 | -101 | -84 | -45 |
| EBIT | 1.442 | -120 | 579 | 590 | 2.026 |
| Net financials | -24 | -56 | -61 | -36 | -26 |
| Profit before tax | 1.418 | -176 | 518 | 554 | 2.000 |
| Tax | 228 | -38 | 115 | 124 | 446 |
| Net profit | 1.190 | -138 | 403 | 430 | 1.554 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.447 | 2.625 | 2.469 | 1.400 | 3.081 |
| Equity | 46 | -92 | 310 | 441 | 1.605 |
| Long-term debt | 28 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.281 | 2.717 | 2.147 | 946 | 1.461 |
| Total debt | 3.309 | 2.717 | 2.147 | 946 | 1.461 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
LK Management | Management | 2022 |
SH Management | Management | 2026 |
| Former (2) | ||
NM Management | Management | 2017 – 2026 |
BJ Management | Management | 2022 – 2026 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2026 | |
| Company | 50–66.65% | 50–66.65% | 2026 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Maare Bai | Management | 0 companies |
| Lars Kastrup Christensen | Management | 0 companies |
| Steen Haubjerg Johansen | Management | 0 companies |
| Benjamin Jonas Halse Skov | Management | 0 companies |