| Revenue | DKK 30,4M | +71% |
| EBITDA | DKK 6,5M | +1171% |
| Net profit | DKK 4,5M | +170% |
| Total assets | DKK 23,4M | +124% |
| Equity | DKK 7M | +184% |
| Employees | 98 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.544 | 6.799 | 10.941 | 17.705 | 30.361 |
| Staff expenses | -11.532 | -11.624 | -12.469 | -16.565 | -23.255 |
| EBITDA | -2.988 | -4.443 | -2.114 | 508 | 6.453 |
| Depreciation & amort. | -177 | -300 | -334 | -740 | -2.270 |
| EBIT | -3.164 | -4.743 | -2.448 | -233 | 4.184 |
| Net financials | -26 | -18 | -7 | 586 | -43 |
| Profit before tax | -3.191 | -4.761 | -2.455 | 354 | 4.140 |
| Tax | -0 | -0 | -0 | -1.329 | -408 |
| Net profit | -3.191 | -4.761 | -2.455 | 1.683 | 4.549 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.015 | 6.315 | 7.424 | 10.445 | 23.449 |
| Equity | 502 | 1.241 | 786 | 2.468 | 7.017 |
| Long-term debt | 633 | 646 | 669 | 689 | 1.015 |
| Short-term debt | 5.880 | 4.428 | 5.970 | 7.288 | 15.418 |
| Total debt | 6.512 | 5.074 | 6.639 | 7.977 | 16.432 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LT Management | Management | 2018 |
| Former (1) | ||
DJ Management | Management | 2018 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2018 | |
| Board of Directors | 2018 | |
| Board of Directors | 2018 | |
| Chairman | 2018 | |
| Former (2) | ||
| Board of Directors | 2018 – 2023 | |
| Board of Directors | 2018 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2018 | |
| Company | 15–19.99% | 15–19.99% | 2018 | |
| Company | 15–19.99% | 15–19.99% | 2018 | |
| Company | 15–19.99% | 15–19.99% | 2018 | |
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Company | 5–9.99% | 5–9.99% | 2018 | |
| Company | 10–14.99% | 10–14.99% | 2018 | |
| Company | 20–24.99% | 20–24.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Johannessen | Management | 0 companies |
| Lars Terkelsen | Management | 0 companies |
| Peter Reinert Skovbakke | Board of Directors | 0 companies |
| Kristian Peter Jessen | Board of Directors | 0 companies |
| Kim Hyldahl | Board of Directors | 0 companies |
| Thorsten Andy Madsen | Board of Directors | 0 companies |
| Søren Sundahl | Board of Directors | 0 companies |
| Michael Christian Duus | Board of Directors | 0 companies |
| Claus Holm-Søberg | Chairman | 0 companies |