| Revenue | DKK 15,9M | +49% |
| EBITDA | DKK 7,1M | +466% |
| Net profit | DKK 4,9M | +339% |
| Total assets | DKK 17,1M | +90% |
| Equity | DKK 7,4M | +193% |
| Employees | 15 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 14.821 | 15.091 | 10.113 | 10.720 | 15.947 |
| Staff expenses | -13.383 | -12.654 | -11.743 | -12.534 | -8.707 |
| EBITDA | 1.438 | 2.437 | -1.732 | -1.943 | 7.103 |
| Depreciation & amort. | -1.120 | -851 | -429 | -435 | -438 |
| EBIT | 318 | 1.586 | -2.160 | -2.378 | 6.666 |
| Net financials | -127 | -224 | -204 | -225 | -435 |
| Profit before tax | 191 | 1.362 | -2.364 | -2.603 | 6.231 |
| Tax | 44 | 300 | -519 | -572 | 1.372 |
| Net profit | 147 | 1.062 | -1.845 | -2.031 | 4.859 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 17.043 | 13.286 | 15.111 | 9.026 | 17.110 |
| Equity | 6.416 | 7.477 | 4.555 | 2.524 | 7.382 |
| Long-term debt | 132 | 100 | 268 | 78 | 0 |
| Short-term debt | 10.168 | 4.796 | 9.427 | 5.889 | 8.167 |
| Total debt | 10.299 | 4.895 | 9.695 | 5.968 | 8.167 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SØ Management | Management | 2024 |
| Former (1) | ||
AL Management | Management | 2019 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Chairman | 2024 | |
| Former (4) | ||
| Board of Directors | 2022 – 2023 | |
| Board of Directors | 2019 – 2020 | |
| Chairman | 2019 – 2022 | |
| Board of Directors | 2020 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Laust Henningsen | Management | 0 companies |
| Søren Østergaard | Management | 0 companies |
| Lars Bloch-Kristensen | Board of Directors | 0 companies |
| Rasmus Trangbæk Christensen | Board of Directors | 0 companies |
| Karina Grosen Boldsen | Board of Directors | 0 companies |
| Morten Gregers Johansen | Chairman | 0 companies |
| Ruby Østergaard | Chairman | 0 companies |
| Anette Storm | Board of Directors | 0 companies |