| Revenue | DKK 937K | +1334% |
| EBITDA | DKK 325K | +144% |
| Net profit | DKK 81K | +111% |
| Total assets | DKK 2,6M | +19% |
| Equity | DKK -347K | +57% |
| Employees | 2 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -7 | 15 | 47 | 726 | 65 | 937 |
| Staff expenses | -0 | -0 | -73 | -1.083 | -798 | -612 |
| EBITDA | -7 | 15 | -27 | -357 | -734 | 325 |
| Depreciation & amort. | -0 | -0 | -4 | -57 | -66 | -61 |
| EBIT | -7 | 15 | -31 | -414 | -801 | 264 |
| Net financials | -18 | -33 | -57 | -115 | -169 | -163 |
| Profit before tax | -25 | -17 | -88 | -530 | -970 | 101 |
| Tax | -0 | -7 | -22 | -109 | -204 | 20 |
| Net profit | -25 | -10 | -66 | -420 | -766 | 81 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 490 | 649 | 1.948 | 2.682 | 2.141 | 2.555 |
| Equity | 25 | 55 | 389 | -31 | -797 | -347 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 753 |
| Short-term debt | 465 | 594 | 1.559 | 2.713 | 2.938 | 2.149 |
| Total debt | 465 | 594 | 1.559 | 2.713 | 2.938 | 2.902 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TW Management | Management | 2018 | — | — |
KB Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STEPPING-STONE HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
AD HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
NFF Group one ApS | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Trine Weber Carlsen | Management | 0 companies |
| Klaus Bøie Christiansen | Management | 0 companies |
| Anne Willemoes | Board of Directors | 0 companies |
| Carl Erik Skovgaard | Board of Directors | 0 companies |
| Anne Stampe Olesen | Chairman | 0 companies |