| Revenue | DKK 12,4M | +14% |
| EBITDA | DKK 1,4M | +193% |
| Net profit | DKK 858K | +259% |
| Total assets | DKK 6M | +50% |
| Equity | DKK 1,8M | +52% |
| Employees | 29 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.737 | 7.240 | 7.789 | 10.854 | 12.409 |
| Staff expenses | -4.849 | -6.323 | -7.432 | -10.377 | -11.005 |
| EBITDA | 888 | 1.065 | 357 | 477 | 1.398 |
| Depreciation & amort. | -104 | 74 | -100 | -155 | -276 |
| EBIT | 784 | 991 | 256 | 322 | 1.122 |
| Net financials | -19 | -33 | -32 | -15 | -24 |
| Profit before tax | 766 | 958 | 225 | 307 | 1.099 |
| Tax | 173 | 219 | 54 | 67 | 240 |
| Net profit | 592 | 739 | 171 | 239 | 858 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.365 | 4.569 | 5.556 | 3.959 | 5.957 |
| Equity | 806 | 1.545 | 1.566 | 1.171 | 1.779 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.542 | 2.962 | 3.911 | 2.702 | 4.021 |
| Total debt | 2.542 | 2.962 | 3.911 | 2.702 | 4.021 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
FF Audit | Audit | 2023 |
MC Management | Management | 2022 |
JB Management | Management | 2019 |
| Former (1) | ||
SH Management | Management | 2019 – 2024 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 20–24.99% | 20–24.99% | 2021 | |
| Company | 20–24.99% | 20–24.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Feilskov | Audit | 0 companies |
| Mick Casper Silva Nørager | Management | 0 companies |
| Sebastian Holmer | Management | 0 companies |
| Jannick Bak Dyrner | Management | 0 companies |