| Revenue | DKK 7,8M | +24% |
| EBITDA | DKK 1,5M | +63% |
| Net profit | DKK 624K | +942% |
| Total assets | DKK 3,8M | +6% |
| Equity | DKK -2,6M | +19% |
| Employees | 20 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.348 | 5.296 | 6.256 | 6.285 | 7.764 |
| Staff expenses | -2.850 | -4.230 | -4.629 | -5.370 | -6.271 |
| EBITDA | 498 | 1.065 | 1.350 | 913 | 1.485 |
| Depreciation & amort. | -671 | -785 | -814 | -613 | -429 |
| EBIT | -173 | 280 | 536 | 300 | 1.056 |
| Net financials | -242 | -257 | -444 | -211 | -226 |
| Profit before tax | -415 | 24 | 92 | 89 | 830 |
| Tax | -91 | 7 | 29 | 29 | 206 |
| Net profit | -324 | 17 | 63 | 60 | 624 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.167 | 4.491 | 4.254 | 3.631 | 3.846 |
| Equity | -3.370 | -3.353 | -3.290 | -3.230 | -2.606 |
| Long-term debt | 4.583 | 4.460 | 4.641 | 4.434 | 4.597 |
| Short-term debt | 2.954 | 3.384 | 2.903 | 2.427 | 1.855 |
| Total debt | 7.537 | 7.843 | 7.544 | 6.861 | 6.452 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JS Management | Management | 2019 |
SD Management | Management | 2019 |
| Former (1) | ||
PA Management | Management | 2019 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2019 | |
| Board of Directors | 2024 | |
| Former (1) | ||
| Board of Directors | 2019 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2019 | |
| Company | 25–33.32% | 25–33.32% | 2019 | |
| Company | 25–33.32% | 25–33.32% | 2019 | |
| Company | 25–33.32% | 25–33.32% | 2019 | |
| Company | 10–14.99% | 10–14.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Stelzig | Management | 0 companies |
| Sigurd Dan Gregers Mejlstrøm | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jørgen Dan Gregers | Board of Directors | 0 companies |
| Kim Gram Olsen | Chairman | 0 companies |
| Sven Martin Christopher Alm | Board of Directors | 0 companies |