| Revenue | DKK 37,7M | +50% |
| EBITDA | DKK 27,9M | +60% |
| Net profit | DKK 39,2M | +9602% |
| Total assets | DKK 208,2M | +25% |
| Equity | DKK 28,9M | +379% |
| Employees | 21 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -3.212 | -12.248 | -18.328 | 25.144 | 37.668 |
| Staff expenses | -7.541 | -4.815 | -6.507 | -7.688 | -9.766 |
| EBITDA | -10.728 | -17.190 | -24.697 | 17.456 | 27.902 |
| Depreciation & amort. | -0 | -0 | -138 | 151 | 809 |
| EBIT | -10.728 | -17.190 | -24.835 | 17.305 | 27.093 |
| Net financials | -11.086 | 6.969 | 6.991 | -17.245 | 23.253 |
| Profit before tax | -21.813 | -10.221 | -17.982 | 60 | 50.346 |
| Tax | -4.798 | -2.458 | -4.083 | 472 | 11.142 |
| Net profit | -17.015 | -7.762 | -13.899 | -413 | 39.204 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 59.254 | 72.421 | 124.962 | 166.459 | 208.240 |
| Equity | -275 | -8.038 | -9.936 | -10.349 | 28.855 |
| Long-term debt | 754 | 657 | 12.504 | 6.154 | 7.459 |
| Short-term debt | 58.775 | 79.801 | 122.394 | 170.185 | 171.388 |
| Total debt | 59.529 | 80.458 | 134.898 | 176.339 | 178.847 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
SA Management | Management | 2026 |
EA Management | Management | 2026 |
AE Management | Management | 2026 |
| Former (4) | ||
HB Management | Management | 2020 – 2022 |
BL Management | Management | 2017 – 2018 |
PS Management | Management | 2025 – 2026 |
LG Management | Management | 2018 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (5) | ||
| Board of Directors | 2017 – 2025 | |
| Board of Directors | 2017 – 2025 | |
| Board of Directors | 2024 – 2025 | |
| Board of Directors | 2018 – 2025 | |
| Chairman | 2017 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Bernard Lagerweij | Management | 0 companies |
| Sebastian Arnoldus Meisler | Management | 0 companies |
| Berit Laugesen Willumsgaard | Management | 0 companies |
| Erich Anton Graf | Management | 0 companies |
| Patrick Stewart Shaw | Management | 0 companies |
| Lars Gorm Østerbye Pedersen | Management | 0 companies |
| Anders Ellemann Kristensen | Management | 0 companies |
| John McKeon | Board of Directors | 0 companies |
| Jens Højer Rasmussen | Board of Directors | 0 companies |
| Rasmus Willumsgaard | Board of Directors | 0 companies |
| Dr. Rowil Ponta | Board of Directors | 0 companies |
| Cæcilie Højer Willumsgaard | Board of Directors | 0 companies |
| Martin Berg Hansen | Board of Directors | 0 companies |
| Bernhard Johannes Termühlen | Chairman | 0 companies |
| Søren Rasmussen | Chairman | 0 companies |