| Revenue | DKK 20,5M | +114% |
| EBITDA | DKK 4,7M | +248% |
| Net profit | DKK 2,9M | +217% |
| Total assets | DKK 18,1M | +26% |
| Equity | DKK 12,9M | +29% |
| Employees | 36 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.134 | 3.590 | 5.628 | 9.567 | 20.509 |
| Staff expenses | -1.623 | -3.086 | -8.400 | -12.452 | -15.423 |
| EBITDA | 2.511 | 504 | -2.940 | -3.161 | 4.679 |
| Depreciation & amort. | -0 | -47 | -47 | -51 | -992 |
| EBIT | 2.511 | 458 | -2.987 | -3.211 | 3.687 |
| Net financials | -57 | -33 | 66 | 9 | -135 |
| Profit before tax | 2.454 | 424 | -2.920 | -3.203 | 3.552 |
| Tax | 545 | 95 | -641 | -760 | 696 |
| Net profit | 1.909 | 329 | -2.279 | -2.443 | 2.857 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.626 | 4.716 | 15.056 | 14.376 | 18.086 |
| Equity | 3.409 | 3.738 | 12.459 | 10.016 | 12.872 |
| Long-term debt | 0 | 0 | 678 | 2.421 | 3.208 |
| Short-term debt | 1.217 | 975 | 1.919 | 1.939 | 1.793 |
| Total debt | 1.217 | 975 | 2.597 | 4.360 | 5.001 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NE Management | Management | 2023 | — | — |
TS Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Yellow Box Instruments Holding ApS | Company | 33.3% | 33.3% | 2023 |
NIELS ESBEN AUKEN HOLDING ApS | Company | 25.0% | 25.0% | 2025 |
PDJF Direct Invest ApS | Company | 20.0% | 20.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Esben Auken | Management | 0 companies |
| Thue Sylvester Bording | Management | 0 companies |
| Anders Vest Christiansen | Board of Directors | 0 companies |
| Henning Sandager Andersen | Chairman | 0 companies |
| Jesper Bjergsted Pedersen | Board of Directors | 0 companies |
| Tore Vinkler Eiskjær | Board of Directors | 0 companies |
| Dorthe Petersen | Board of Directors | 0 companies |
| Jakob Juul Larsen | Board of Directors | 0 companies |
| Christian Toft Ramsbøl | Board of Directors | 0 companies |
| Flemming Effersø | Board of Directors | 0 companies |