| Revenue | DKK 5,7M | +2% |
| EBITDA | DKK 148K | +136% |
| Net profit | DKK 108K | +132% |
| Total assets | DKK 2,3M | +51% |
| Equity | DKK 1,1M | +51% |
| Employees | 8 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.780 | 530 | 2.164 | 4.750 | 6.032 | 5.518 | 5.655 |
| Staff expenses | -1.147 | -522 | -2.149 | -4.675 | -5.863 | -5.933 | -5.507 |
| EBITDA | 632 | 9 | 15 | 75 | 169 | -416 | 148 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 632 | 9 | 15 | 75 | 169 | -416 | 148 |
| Net financials | 124 | -8 | -23 | -7 | -13 | -9 | -3 |
| Profit before tax | 756 | 1 | -8 | 68 | 155 | -424 | 145 |
| Tax | -0 | -0 | -0 | 13 | 41 | -89 | 37 |
| Net profit | 756 | 1 | -8 | 54 | 114 | -336 | 108 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.814 | 1.969 | 2.449 | 1.883 | 2.102 | 1.491 | 2.253 |
| Equity | 881 | 882 | 874 | 928 | 1.043 | 707 | 1.065 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 932 | 1.087 | 1.575 | 955 | 1.059 | 784 | 1.188 |
| Total debt | 932 | 1.087 | 1.575 | 955 | 1.059 | 784 | 1.188 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Founder | Founder | 2018 | — | — |
CL Founder | Founder | 2018 | — | — |
CS Founder | Founder | 2018 | — | — |
NM Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Malmros Group ApS | Company | 25.0% | 25.0% | 2023 |
Waldorff Group ApS | Company | 25.0% | 25.0% | 2023 |
MANDRUP HOLDING ApS | Company | 25.0% | 25.0% | 2023 |
Neess Holding ApS | Company | 10.0% | 10.0% | 2023 |
Integrator A/S | Company | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Brinch | Founder | 0 companies |
| Christian Lærke Neess | Founder | 0 companies |
| Christian Stærk | Founder | 0 companies |
| Nils Mandrup | Management | 0 companies |
| Kim Tingleff Bruun | Board of Directors | 0 companies |
| Allan Malmros Frost | Board of Directors | 0 companies |
| Kim Waldorff Østergaard | Chairman | 0 companies |