| Revenue | DKK 17M | -24% |
| EBITDA | DKK 116K | -97% |
| Net profit | DKK 69K | -98% |
| Total assets | DKK 7,6M | -28% |
| Equity | DKK 4,3M | -18% |
| Employees | 20 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.134 | 3.662 | 7.304 | 9.164 | 17.516 | 22.439 | 17.020 |
| Staff expenses | -1.115 | -3.468 | -6.353 | -9.321 | -14.245 | -18.544 | -16.904 |
| EBITDA | 20 | 194 | 951 | -158 | 3.271 | 3.895 | 116 |
| Depreciation & amort. | -0 | -10 | -14 | -21 | -18 | -14 | -14 |
| EBIT | 20 | 185 | 937 | -179 | 3.253 | 3.881 | 102 |
| Net financials | -4 | -6 | -21 | -103 | -123 | -19 | 0 |
| Profit before tax | 16 | 178 | 916 | -282 | 3.130 | 3.862 | 102 |
| Tax | 4 | 47 | 215 | -32 | 718 | 865 | 33 |
| Net profit | 11 | 131 | 701 | -249 | 2.412 | 2.997 | 69 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 618 | 1.748 | 3.210 | 5.563 | 9.493 | 10.572 | 7.617 |
| Equity | 51 | 182 | 883 | 184 | 2.596 | 5.262 | 4.331 |
| Long-term debt | 0 | 0 | 199 | 199 | 205 | 0 | 0 |
| Short-term debt | 562 | 1.536 | 2.117 | 5.181 | 6.600 | 5.247 | 3.232 |
| Total debt | 562 | 1.536 | 2.315 | 5.379 | 6.805 | 5.247 | 3.232 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2019 | — | — |
IS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ida Storm ApS | Company | 33.3% | 33.3% | 2024 |
This Holding ApS | Company | 33.3% | 33.3% | 2024 |
NordbeckAndersen ApS | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Lippert Lausen | Management | 0 companies |
| Ida Storm Kristensen | Chief Executive Officer | 0 companies |
| Michael Mikkelsen | Chief Executive Officer | 0 companies |
| Benthe Andersen | Board of Directors | 0 companies |
| Carsten Lykke Wædeled | Chairman | 0 companies |
| Anders Rosendahl Poulsen | Chairman | 0 companies |
| Lars Qvist Svenningsen | Board of Directors | 0 companies |
| Thomas Esbjerg | Chairman | 0 companies |