| Revenue | DKK 75,5M | +12% |
| EBITDA | DKK -2,5M | -129% |
| Net profit | DKK -2,5M | -141% |
| Total assets | DKK 22,2M | -11% |
| Equity | DKK 13,3M | -16% |
| Employees | 225 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 14.643 | 31.792 | 49.707 | 67.577 | 75.466 |
| Staff expenses | -12.971 | -26.394 | -43.226 | -58.887 | -77.869 |
| EBITDA | 1.673 | 5.397 | 6.481 | 8.690 | -2.533 |
| Depreciation & amort. | -164 | -358 | -685 | -701 | -731 |
| EBIT | 1.509 | 5.040 | 5.796 | 7.988 | -3.264 |
| Net financials | -11 | -26 | -41 | 27 | -3 |
| Profit before tax | 1.498 | 5.014 | 5.756 | 8.015 | -3.267 |
| Tax | 329 | 1.104 | 1.271 | 1.763 | -719 |
| Net profit | 1.169 | 3.910 | 4.484 | 6.252 | -2.549 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.522 | 13.100 | 16.198 | 25.031 | 22.217 |
| Equity | 1.590 | 5.500 | 9.594 | 15.846 | 13.298 |
| Long-term debt | 0 | 0 | 0 | 675 | 746 |
| Short-term debt | 3.357 | 7.083 | 6.120 | 8.510 | 8.173 |
| Total debt | 3.897 | 7.553 | 6.603 | 9.185 | 8.920 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AØ Management | Management | 2019 |
HL Management | Management | 2023 |
| Former (1) | ||
DS Management | Management | 2019 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2020 | |
| Board of Directors | 2021 | |
| Board of Directors | 2021 | |
| Former (8) | ||
| Board of Directors | 2019 – 2019 | |
| Board of Directors | 2020 – 2020 | |
| Chairman | 2019 – 2020 | |
| Board of Directors | 2023 – 2026 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 2020 – 2020 | |
| Board of Directors | 2019 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Asger Østerby Hvid | Management | 0 companies |
| Dorte Smedegaard | Management | 0 companies |
| Helene Lim Østerby Hvid | Management | 0 companies |
| Susanne Roost Dinesen | Board of Directors | 0 companies |
| Anders Bo Koch-Rasmussen | Chairman | 0 companies |
| Hanne Anne-Mette Nielsen | Board of Directors | 0 companies |
| Else Marie Kristiansen | Chairman | 0 companies |
| Mette Bak Olesen | Board of Directors | 0 companies |
| Jan Thane | Board of Directors | 0 companies |
| Jan Meisler Larsen | Board of Directors | 0 companies |
| Leif Christensen | Board of Directors | 0 companies |
| Anna Kjeldgaard | Board of Directors | 0 companies |
| Thor Bern Jensen | Board of Directors | 0 companies |
| Hans Raunsø Jensen | Board of Directors | 0 companies |