| Revenue | DKK 2,3M | +58% |
| EBITDA | DKK 164K | +146% |
| Net profit | DKK 109K | +133% |
| Total assets | DKK 1,5M | +31% |
| Equity | DKK -271K | +29% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 106 | 336 | 1.490 | 1.487 | 2.342 |
| Staff expenses | -42 | -278 | -1.259 | -1.842 | -2.178 |
| EBITDA | 64 | 58 | 232 | -355 | 164 |
| Depreciation & amort. | -10 | -10 | -4 | -47 | -46 |
| EBIT | 54 | 48 | 227 | -402 | 118 |
| Net financials | -8 | -7 | -109 | -23 | 31 |
| Profit before tax | 46 | 41 | 118 | -426 | 149 |
| Tax | -0 | -3 | 26 | -90 | 39 |
| Net profit | 46 | 44 | 92 | -336 | 109 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 194 | 405 | 1.246 | 1.152 | 1.509 |
| Equity | -181 | -137 | -45 | -381 | -271 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 375 | 542 | 1.290 | 1.533 | 1.780 |
| Total debt | 375 | 542 | 1.290 | 1.533 | 1.780 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NB Management | Management | 2019 |
| Former (1) | ||
ES Management | Management | 2019 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2021 | |
| Chairman | 2021 | |
| Former (2) | ||
| Board of Directors | 2021 – 2025 | |
| Board of Directors | 2019 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2024 | |
| Company | 25–33.32% | 25–33.32% | 2021 | |
| Company | 15–19.99% | 15–19.99% | 2019 | |
| Company | 15–19.99% | 15–19.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Brøndum Becker | Management | 0 companies |
| Ebbe Sommerlund | Management | 0 companies |
| Rene Mammen | Board of Directors | 0 companies |
| Jacob Møller Jensen | Chairman | 0 companies |
| Janus Winther Høy | Board of Directors | 0 companies |
| Mathias Hillerup Larsen | Board of Directors | 0 companies |