| Revenue | DKK 17,7M | +31% |
| EBITDA | DKK 6,2M | +126% |
| Net profit | DKK 4,3M | +121% |
| Total assets | DKK 10M | +75% |
| Equity | DKK 5,4M | +167% |
| Employees | 33 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.638 | 3.083 | 6.258 | 10.926 | 12.691 | 12.997 | 13.462 | 17.682 |
| Staff expenses | -1.269 | -1.492 | -3.050 | -6.327 | -9.608 | -9.181 | -10.711 | -11.398 |
| EBITDA | 370 | 1.592 | 3.208 | 4.599 | 3.083 | 3.815 | 2.750 | 6.216 |
| Depreciation & amort. | -57 | -63 | -73 | -109 | -116 | -96 | -139 | -368 |
| EBIT | 313 | 1.529 | 3.135 | 4.491 | 2.967 | 3.719 | 2.611 | 5.848 |
| Net financials | -0 | -0 | -3 | -8 | -20 | -10 | -83 | -244 |
| Profit before tax | 313 | 1.529 | 3.132 | 4.483 | 2.947 | 3.709 | 2.528 | 5.604 |
| Tax | 69 | 338 | 691 | 994 | 659 | 919 | 577 | 1.293 |
| Net profit | 244 | 1.190 | 2.441 | 3.489 | 2.288 | 2.790 | 1.951 | 4.311 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 604 | 1.781 | 3.786 | 2.994 | 3.978 | 4.335 | 5.670 | 9.951 |
| Equity | 304 | 1.254 | 1.274 | 817 | 1.755 | 1.655 | 2.016 | 5.377 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 300 | 527 | 2.513 | 2.177 | 2.223 | 2.610 | 3.294 | 4.199 |
| Total debt | 300 | 527 | 2.513 | 2.177 | 2.223 | 2.610 | 3.294 | 4.199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GG Management | Management | 2017 | — | — |
EB Management | Management | 2017 | — | — |
MG Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
G.G. Holding ApS | Company | 33.3% | 33.3% | 2024 |
M.G. Invest Holding ApS | Company | 33.3% | 33.3% | 2025 |
Conmedia Holding ApS | Company | 15.0% | 15.0% | 2024 |
CAJU INVEST ApS | Company | 5.0% | 5.0% | 2026 |
BOAK INVEST ApS | Company | 5.0% | 5.0% | 2026 |
E.K.E. Holding ApS | Company | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Gustav Gradman | Management | 0 companies |
| Emil Bræmer-Jensen | Management | 0 companies |
| Marco Gam Sørensen | Management | 0 companies |