| Revenue | DKK 3,1M | +18% |
| EBITDA | DKK 781K | +34% |
| Net profit | DKK 275K | +279% |
| Total assets | DKK 2,9M | -7% |
| Equity | DKK 376K | +273% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 639 | 2.142 | 2.658 | 3.131 |
| Staff expenses | -668 | -1.516 | -2.075 | -2.350 |
| EBITDA | -29 | 626 | 583 | 781 |
| Depreciation & amort. | -236 | -236 | -236 | -236 |
| EBIT | -264 | 390 | 347 | 545 |
| Net financials | -151 | -156 | -188 | -191 |
| Profit before tax | -416 | 235 | 159 | 355 |
| Tax | -112 | 23 | 87 | 80 |
| Net profit | -304 | 212 | 72 | 275 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 3.124 | 3.599 | 3.140 | 2.908 |
| Equity | -184 | 28 | 101 | 376 |
| Long-term debt | 3.107 | 3.144 | 2.352 | 1.966 |
| Short-term debt | 201 | 426 | 688 | 509 |
| Total debt | 3.308 | 3.571 | 3.039 | 2.474 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SB Management | Management | 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2020 | |
| Board of Directors | 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Sanne Brasholt | Management | 0 companies |
| Katrine Adelhardt Wulff | Chairman | 0 companies |
| Anette Skov Madsen | Board of Directors | 0 companies |