| Revenue | DKK 20,6M | +20% |
| EBITDA | DKK 4,5M | +28% |
| Net profit | DKK 3,1M | +16% |
| Total assets | DKK 12,8M | +33% |
| Equity | DKK 9,7M | +48% |
| Employees | 16 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 2.467 | 3.415 | 5.213 | 6.310 | 12.424 | 17.116 | 20.617 |
| Staff expenses | -1.814 | -3.428 | -3.282 | -5.306 | -10.838 | -13.578 | -16.081 |
| EBITDA | 653 | -13 | 1.931 | 1.004 | 1.586 | 3.538 | 4.537 |
| Depreciation & amort. | -1 | -5 | -5 | -4 | -0 | -38 | -432 |
| EBIT | 652 | -18 | 1.926 | 1.000 | 1.586 | 3.500 | 4.105 |
| Net financials | -26 | -23 | -17 | -20 | -161 | -29 | -50 |
| Profit before tax | 626 | -41 | 1.909 | 980 | 1.426 | 3.471 | 4.055 |
| Tax | 138 | -6 | 426 | 217 | 332 | 769 | 910 |
| Net profit | 488 | -35 | 1.483 | 763 | 1.093 | 2.702 | 3.144 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.304 | 1.742 | 3.977 | 4.720 | 5.604 | 9.628 | 12.841 |
| Equity | 538 | 503 | 1.985 | 2.749 | 3.851 | 6.553 | 9.697 |
| Long-term debt | 0 | 65 | 265 | 265 | 101 | 92 | 92 |
| Short-term debt | 1.765 | 1.174 | 1.727 | 1.706 | 1.652 | 2.904 | 2.972 |
| Total debt | 1.765 | 1.239 | 1.992 | 1.971 | 1.753 | 2.996 | 3.063 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL Management | Management | 2019 | — | — |
LI Management | Management | 2017 | — | — |
VC | Founder | 2017 | — | — |
SM Management | Management | 2017 | — | — |
BK Management | Management | 2017 | — | — |
MV Management | Management | 2024 | — | — |
CM Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Christopher Ludt Parmo | Management | 0 companies |
| Liv Ingeborg Abusdal Blekkerud | Management | 0 companies |
| VERDANE CAPITAL ADVISORS HOLDING AS | Founder | 0 companies |
| Staffan Morndal | Management | 0 companies |
| Bjarne Kveim Lie | Management | 0 companies |
| Merle Victoria Price | Management | 0 companies |
| Christian Mengkrogen Melgaard | Management | 0 companies |