| Revenue | DKK 4M | +27% |
| EBITDA | DKK 2,2M | +54% |
| Net profit | DKK 1,9M | +52% |
| Total assets | DKK 17,1M | +26% |
| Equity | DKK 5,3M | +56% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.108 | 2.240 | 3.050 | 3.122 | 3.953 |
| Staff expenses | -1.144 | -1.197 | -1.434 | -1.692 | -1.744 |
| EBITDA | 964 | 1.043 | 1.616 | 1.431 | 2.209 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 964 | 1.043 | 1.616 | 1.431 | 2.209 |
| Net financials | -57 | -54 | -10 | 164 | 222 |
| Profit before tax | 907 | 989 | 1.607 | 1.594 | 2.431 |
| Tax | 200 | 218 | 361 | 349 | 539 |
| Net profit | 707 | 771 | 1.245 | 1.245 | 1.892 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.766 | 9.900 | 11.302 | 13.602 | 17.079 |
| Equity | 117 | 888 | 2.134 | 3.379 | 5.271 |
| Long-term debt | 21 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.628 | 9.012 | 9.168 | 10.224 | 11.808 |
| Total debt | 7.649 | 9.012 | 9.168 | 10.224 | 11.808 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NB Management | Management | 2023 |
| Former (3) | ||
PA Management | Management | 2019 – 2019 |
SB Management | Management | 2019 – 2020 |
NJ Management | Management | 2020 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2020 | |
| Board of Directors | 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Nina Byrne | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Steven Bradford Cheval | Management | 0 companies |
| Niels-Christian Jesper Mortensen | Management | 0 companies |
| Gregory Gerard Laurent Gautier | Board of Directors | 0 companies |
| Craig Reid McIvor | Board of Directors | 0 companies |
| Mark Stewart Beaumont | Board of Directors | 0 companies |