| Revenue | DKK 7,5M | +32% |
| EBITDA | DKK 1,2M | +427% |
| Net profit | DKK 822K | +310% |
| Total assets | DKK 3,5M | +6% |
| Equity | DKK 1M | +402% |
| Employees | 19 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.538 | 7.189 | 7.854 | 5.680 | 7.470 |
| Staff expenses | -3.210 | -6.091 | -7.740 | -6.045 | -6.280 |
| EBITDA | 327 | 1.098 | 114 | -364 | 1.190 |
| Depreciation & amort. | -25 | -34 | -44 | -61 | -71 |
| EBIT | 302 | 1.064 | 70 | -426 | 1.119 |
| Net financials | -6 | -37 | -134 | 25 | -204 |
| Profit before tax | 296 | 1.027 | -64 | -401 | 915 |
| Tax | 47 | 228 | -12 | -10 | 92 |
| Net profit | 249 | 799 | -52 | -391 | 822 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.958 | 3.328 | 3.716 | 3.307 | 3.516 |
| Equity | 239 | 878 | 596 | 205 | 1.027 |
| Long-term debt | 0 | 1.468 | 1.417 | 1.177 | 1.579 |
| Short-term debt | 1.712 | 960 | 1.694 | 1.925 | 840 |
| Total debt | 1.712 | 2.428 | 3.111 | 3.103 | 2.419 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
CC Founder | Founder | 2018 |
LJ Founder | Founder | 2018 |
RF Management | Management | 2024 |
BL Management | Management | 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Chairman | 2021 – 2024 | |
| Board of Directors | 2021 – 2024 | |
| Board of Directors | 2021 – 2024 | |
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 2021 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Christensen Holm | Founder | 0 companies |
| Lars Justesen | Founder | 0 companies |
| Rene' Fischer Olsen | Management | 0 companies |
| Bjarne Larsen | Management | 0 companies |
| Ulrik Have Kristensen | Chairman | 0 companies |
| Danko Grgic | Board of Directors | 0 companies |
| Louise Sloth Frandsen | Board of Directors | 0 companies |
| Anders Olesen Sigh | Board of Directors | 0 companies |
| Tonni Mark Jørgensen | Board of Directors | 0 companies |