| Revenue | DKK 2,4M | -39% |
| EBITDA | DKK 984K | +56% |
| Net profit | DKK 808K | +52% |
| Total assets | DKK 12,9M | -7% |
| Equity | DKK 5,7M | +17% |
| Employees | 3 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 3.000 | 2.533 | 3.665 | 4.075 | 3.236 | 3.982 | 2.434 |
| Staff expenses | -1.747 | -2.182 | -3.127 | -3.617 | -3.095 | -3.352 | -1.450 |
| EBITDA | 1.253 | 351 | 538 | 459 | 142 | 631 | 984 |
| Depreciation & amort. | -9 | -38 | -46 | -37 | -8 | -9 | -0 |
| EBIT | 1.243 | 313 | 492 | 422 | 134 | 622 | 984 |
| Net financials | -21 | 206 | 88 | -49 | 576 | 71 | 66 |
| Profit before tax | 1.223 | 519 | 579 | 373 | 709 | 693 | 1.050 |
| Tax | 271 | 119 | 141 | 89 | 186 | 163 | 242 |
| Net profit | 952 | 399 | 438 | 284 | 523 | 530 | 808 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.903 | 4.533 | 6.952 | 10.755 | 10.355 | 13.829 | 12.906 |
| Equity | 1.002 | 1.401 | 1.840 | 2.123 | 4.347 | 4.878 | 5.685 |
| Long-term debt | 0 | 0 | 92 | 45 | 141 | 523 | 3.449 |
| Short-term debt | 2.897 | 3.131 | 5.019 | 8.586 | 5.866 | 8.428 | 3.771 |
| Total debt | 2.897 | 3.131 | 5.112 | 8.631 | 6.007 | 8.951 | 7.221 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KG Management | Management | 2024 | — | — |
MW Founder | Founder | 2018 | — | — |
FV Founder | Founder | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FVA Kapital ApS | Company | 100.0% | 100.0% | 2023 |
Lübker Holding II ApS | Company | 5.0% | 5.0% | 2023 |
LÜBKER HOLDING ApS | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Gramberg Høyer | Management | 0 companies |
| Morten Wind Lübker | Founder | 0 companies |
| Flemming Viktor Andersen | Founder | 0 companies |