| Revenue | DKK 8,1M | +64% |
| EBITDA | DKK 3,9M | +24% |
| Net profit | DKK 2M | +42% |
| Total assets | DKK 28,3M | +44% |
| Equity | DKK 5,8M | +50% |
| Employees | 8 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 40 | -6 | 228 | 787 | 1.787 | 3.122 | 4.917 | 8.054 |
| Staff expenses | -0 | -0 | -0 | -0 | -417 | -1.327 | -1.780 | -3.267 |
| EBITDA | 40 | -6 | 228 | 787 | 1.370 | 1.794 | 3.137 | 3.904 |
| Depreciation & amort. | -21 | -37 | -111 | -55 | -89 | -260 | -540 | -496 |
| EBIT | 19 | -44 | 117 | 732 | 1.281 | 1.535 | 2.597 | 3.408 |
| Net financials | -17 | 114 | 245 | 328 | -325 | -789 | -833 | -899 |
| Profit before tax | 3 | 71 | 361 | 1.060 | 956 | 745 | 1.764 | 2.508 |
| Tax | 1 | 16 | 85 | 236 | 217 | 166 | 393 | 556 |
| Net profit | 2 | 55 | 277 | 824 | 738 | 579 | 1.371 | 1.953 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 959 | 2.392 | 3.372 | 8.570 | 11.160 | 16.323 | 19.621 | 28.272 |
| Equity | 52 | 107 | 384 | 1.208 | 1.946 | 2.525 | 3.897 | 5.849 |
| Long-term debt | 506 | 819 | 859 | 1.482 | 0 | 0 | 0 | 0 |
| Short-term debt | 401 | 1.456 | 2.122 | 5.865 | 9.214 | 13.798 | 15.724 | 22.423 |
| Total debt | 907 | 2.275 | 2.981 | 7.347 | 9.214 | 13.798 | 15.724 | 22.423 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DJ Management | Management | 2018 | — | — |
RP Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dominik Borghesi Holding aps | Company | 33.3% | 33.3% | 2018 |
Casper Lill Hagedorn ApS | Company | 33.3% | 33.3% | 2018 |
n3 Holding ApS | Company | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Dominik Jacki Borghesi | Management | 0 companies |
| Ronni Poulsen | Management | 0 companies |