| Revenue | DKK 12,1M | +80% |
| EBITDA | DKK 2,4M | +1116% |
| Net profit | DKK 1,7M | +6996% |
| Total assets | DKK 7,4M | +53% |
| Equity | DKK 3,3M | +107% |
| Employees | 31 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.077 | 3.068 | 6.267 | 6.697 | 12.085 |
| Staff expenses | -2.290 | -3.798 | -4.055 | -6.500 | -9.694 |
| EBITDA | 787 | -730 | 2.212 | 197 | 2.391 |
| Depreciation & amort. | -227 | -243 | -263 | -137 | -162 |
| EBIT | 560 | -972 | 1.949 | 60 | 2.229 |
| Net financials | -9 | -13 | -3 | -10 | -14 |
| Profit before tax | 551 | -986 | 1.945 | 49 | 2.214 |
| Tax | 127 | -213 | 438 | 25 | 493 |
| Net profit | 424 | -773 | 1.508 | 24 | 1.721 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.767 | 2.140 | 4.442 | 4.794 | 7.357 |
| Equity | 1.697 | 924 | 2.488 | 1.612 | 3.334 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.970 | 1.216 | 1.948 | 3.166 | 4.023 |
| Total debt | 1.970 | 1.216 | 1.948 | 3.166 | 4.023 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Misobu Holding ApS | Company | 50.0% | 50.0% | 2022 |
Lau Hinge Thorsgaard Holding ApS | Company | 25.0% | 25.0% | 2022 |
Peter Eg Holding ApS | Company | 15.0% | 15.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Buhl Jensen | Management | 0 companies |
| Lau Lykke Hinge Stokholm | Board of Directors | 0 companies |
| Jan Thiim | Board of Directors | 0 companies |
| Thomas Bilstrup Rask | Chairman | 0 companies |
| Kjeld Gade | Board of Directors | 0 companies |
| Sofie Amalie Gertz Holén Østergaard | Board of Directors | 0 companies |
| Peter Eg Lauridsen | Board of Directors | 0 companies |