| Revenue | DKK 38,9M | +14% |
| EBITDA | DKK 14,6M | +77% |
| Net profit | DKK 9,9M | +87% |
| Total assets | DKK 24M | +21% |
| Equity | DKK 14,8M | +49% |
| Employees | 38 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 5.008 | 7.370 | 10.547 | 20.335 | 34.064 | 38.889 |
| Staff expenses | -4.172 | -6.278 | -8.029 | -14.143 | -25.851 | -24.334 |
| EBITDA | 836 | 1.093 | 2.514 | 6.192 | 8.213 | 14.555 |
| Depreciation & amort. | -117 | -393 | -728 | -1.034 | -1.509 | -2.050 |
| EBIT | 719 | 700 | 1.786 | 5.158 | 6.705 | 12.506 |
| Net financials | -16 | -91 | -130 | 13 | 89 | 133 |
| Profit before tax | 703 | 609 | 1.656 | 5.171 | 6.793 | 12.639 |
| Tax | 161 | 142 | 355 | 1.105 | 1.482 | 2.728 |
| Net profit | 542 | 467 | 1.301 | 4.066 | 5.312 | 9.911 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 3.564 | 5.454 | 8.426 | 15.084 | 19.852 | 24.045 |
| Equity | 742 | 1.209 | 2.310 | 6.111 | 9.923 | 14.834 |
| Long-term debt | 0 | 1.122 | 705 | 272 | 0 | 0 |
| Short-term debt | 2.704 | 2.882 | 5.063 | 8.307 | 9.375 | 8.545 |
| Total debt | 2.704 | 4.004 | 5.767 | 8.579 | 9.375 | 8.545 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2019 | — | — |
MS Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Skovlykke Andersen Holding ApS | Company | 33.3% | 33.3% | 2019 |
Buch-Lassen Holding ApS | Company | 33.3% | 33.3% | 2019 |
Agner Holding ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Casper Buch-Lassen Hansen | Management | 0 companies |
| Michael Skovlykke Andersen | Management | 0 companies |
| Niels Thomas Agner Hansen | Chairman | 0 companies |