| Revenue | DKK 13,5M | +31% |
| EBITDA | DKK 3,9M | +79% |
| Net profit | DKK 2,3M | +116% |
| Total assets | DKK 16,7M | -3% |
| Equity | DKK 5,4M | +72% |
| Employees | 23 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.946 | 5.679 | 9.720 | 10.306 | 13.521 |
| Staff expenses | -3.134 | -3.882 | -7.072 | -8.147 | -9.575 |
| EBITDA | 812 | 1.797 | 2.648 | 2.159 | 3.870 |
| Depreciation & amort. | -189 | -193 | -301 | -593 | -681 |
| EBIT | 622 | 1.604 | 2.347 | 1.566 | 3.190 |
| Net financials | -27 | -31 | -65 | -175 | -177 |
| Profit before tax | 595 | 1.573 | 2.282 | 1.391 | 3.012 |
| Tax | 131 | 348 | 504 | 319 | 702 |
| Net profit | 464 | 1.225 | 1.778 | 1.071 | 2.310 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.856 | 5.382 | 11.066 | 17.195 | 16.748 |
| Equity | 849 | 1.773 | 2.551 | 3.123 | 5.366 |
| Long-term debt | 342 | 0 | 1.338 | 1.777 | 2.271 |
| Short-term debt | 2.603 | 3.567 | 6.820 | 11.786 | 8.101 |
| Total debt | 2.945 | 3.567 | 8.158 | 13.564 | 10.372 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
IR Management | Management | 2019 |
| Former (2) | ||
MS Management | Management | 2019 – 2023 |
PG Management | Management | 2019 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2024 | |
| Board of Directors | 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Søndergaard | Management | 0 companies |
| Ib René Søndervang Cramer | Management | 0 companies |
| Palle Gyldendahl Pedersen | Management | 0 companies |
| Lars Bilde | Chairman | 0 companies |
| Kristine Schmidt | Board of Directors | 0 companies |