| Revenue | DKK 2,6M | +7% |
| EBITDA | DKK 1M | +22% |
| Net profit | DKK 504K | +52% |
| Total assets | DKK 2,9M | -5% |
| Equity | DKK 1,4M | +31% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 891 | 1.722 | 2.231 | 2.437 | 2.616 |
| Staff expenses | -357 | -1.251 | -1.276 | -1.585 | -1.577 |
| EBITDA | 534 | 449 | 955 | 852 | 1.040 |
| Depreciation & amort. | -154 | -247 | -286 | -343 | -344 |
| EBIT | 380 | 203 | 669 | 509 | 696 |
| Net financials | -64 | -52 | -61 | -82 | -45 |
| Profit before tax | 317 | 150 | 608 | 427 | 651 |
| Tax | 72 | 34 | 134 | 96 | 147 |
| Net profit | 245 | 116 | 474 | 331 | 504 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.709 | 2.773 | 3.010 | 3.046 | 2.886 |
| Equity | 307 | 423 | 897 | 1.078 | 1.412 |
| Long-term debt | 568 | 1.289 | 970 | 1.036 | 348 |
| Short-term debt | 830 | 1.043 | 1.089 | 856 | 1.044 |
| Total debt | 1.398 | 2.331 | 2.058 | 1.892 | 1.392 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Founder | Founder | 2020 | — | — |
AB Founder | Founder | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2021 | |
| Individual | 33.3% | 33.3% | 2021 | |
Ismand ApS | Company | 20.0% | 20.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Tinna Bisgaard | Founder | 0 companies |
| Alice Bisgaard | Founder | 0 companies |
| Claus Grønkjær Sørensen | Chairman | 0 companies |