| Revenue | DKK 80,7M | +24% |
| EBITDA | DKK 19,6M | +28% |
| Net profit | DKK 14,9M | +31% |
| Total assets | DKK 85,4M | +33% |
| Equity | DKK 30,7M | +47% |
| Employees | 52 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 120 | 7.401 | 13.232 | 28.878 | 53.134 | 65.116 | 80.724 |
| Staff expenses | -1.044 | -8.564 | -13.039 | -22.889 | -43.244 | -49.811 | -61.125 |
| EBITDA | -925 | -1.163 | 193 | 5.989 | 9.890 | 15.305 | 19.599 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -925 | -1.163 | 193 | 5.989 | 9.890 | 15.305 | 19.599 |
| Net financials | -4 | -42 | -86 | -123 | -125 | -473 | -274 |
| Profit before tax | -929 | -1.205 | 107 | 5.867 | 9.765 | 14.832 | 19.324 |
| Tax | -203 | 203 | -0 | 869 | 2.277 | 3.473 | 4.473 |
| Net profit | -726 | -1.408 | 107 | 4.997 | 7.488 | 11.360 | 14.851 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 458 | 3.995 | 13.487 | 27.662 | 43.463 | 64.065 | 85.375 |
| Equity | -676 | -2.084 | -1.978 | 3.020 | 10.508 | 20.868 | 30.719 |
| Long-term debt | 796 | 321 | 1.282 | 1.297 | 965 | 998 | 1.047 |
| Short-term debt | 337 | 5.758 | 14.182 | 23.345 | 31.991 | 42.199 | 53.608 |
| Total debt | 1.134 | 6.079 | 15.464 | 24.642 | 32.955 | 43.197 | 54.656 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SQ | Founder | 2018 | — | — |
BR Management | Management | 2018 | — | — |
LB Deputy | Deputy | 2020 | — | — |
DE Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
MO Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2020 | |
Lars Ousted Holding ApS | Company | 10.0% | 10.0% | 2020 |
Dan Juncker Holding ApS | Company | 10.0% | 10.0% | 2020 |
| Individual | 15.0% | 15.0% | 2020 | |
| Individual | 15.0% | 15.0% | 2020 | |
| Individual | 15.0% | 15.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Sigma Quality & Compliance AB | Founder | 0 companies |
| Bo Richard Arvidsson | Management | 0 companies |
| Lars Bo Ousted Olsen | Deputy | 0 companies |
| Dan Erik Juncker | Chief Executive Officer | 0 companies |
| Mats Ola Ejnarsson | Chief Executive Officer | 0 companies |
| Jonas Omar Waltersson | Deputy Chairman | 0 companies |
| Mats Ola Ejnarsson | Chairman | 0 companies |