| Revenue | DKK 25,3M | +24% |
| EBITDA | DKK 1,4M | -38% |
| Net profit | DKK 1,1M | -34% |
| Total assets | DKK 9,9M | -5% |
| Equity | DKK 4,1M | +37% |
| Employees | 29 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.481 | 8.256 | 13.627 | 20.405 | 25.321 |
| Staff expenses | -2.862 | -7.086 | -13.154 | -18.147 | -23.911 |
| EBITDA | 619 | 1.170 | 473 | 2.258 | 1.410 |
| Depreciation & amort. | -0 | -0 | -6 | -46 | -82 |
| EBIT | 619 | 1.170 | 467 | 2.212 | 1.328 |
| Net financials | -6 | -18 | -71 | 47 | 128 |
| Profit before tax | 613 | 1.153 | 395 | 2.259 | 1.456 |
| Tax | 141 | 281 | 72 | 560 | 332 |
| Net profit | 471 | 872 | 324 | 1.699 | 1.124 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.219 | 3.835 | 4.868 | 10.437 | 9.931 |
| Equity | 511 | 983 | 1.307 | 3.006 | 4.130 |
| Long-term debt | 0 | 106 | 0 | 0 | 0 |
| Short-term debt | 1.708 | 2.747 | 3.557 | 7.428 | 5.801 |
| Total debt | 1.708 | 2.853 | 3.557 | 7.428 | 5.801 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
AB Management | Management | 2020 – 2025 |
MM Management | Management | 2020 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2022 – 2025 | |
| Chairman | 2022 – 2025 | |
| Board of Directors | 2022 – 2025 | |
| Board of Directors | 2022 – 2023 | |
| Board of Directors | 2022 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Borgels Olsen | Management | 0 companies |
| Mads Møgelvang Nielsen | Management | 0 companies |
| Søren Johannsen Joensen | Board of Directors | 0 companies |
| Lars Engell Berthelsen | Chairman | 0 companies |
| Jeppe Wolfrom Dahl Jensen | Board of Directors | 0 companies |
| Espen Backe Jansen | Board of Directors | 0 companies |
| Michael Füssel Breyen | Board of Directors | 0 companies |