| Revenue | DKK 10M | +39% |
| EBITDA | DKK 6,8M | +53% |
| Net profit | DKK 5,3M | +53% |
| Total assets | DKK 20M | +30% |
| Equity | DKK 16,8M | +35% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -43 | 6.784 | 10.317 | 7.167 | 9.983 |
| Staff expenses | -0 | -1.131 | -2.146 | -2.728 | -3.212 |
| EBITDA | -43 | 5.653 | 8.170 | 4.439 | 6.772 |
| Depreciation & amort. | -23 | -43 | -43 | -43 | -43 |
| EBIT | -66 | 5.610 | 8.127 | 4.396 | 6.729 |
| Net financials | -15 | -94 | -29 | 71 | 105 |
| Profit before tax | -81 | 5.516 | 8.099 | 4.467 | 6.834 |
| Tax | -50 | 1.217 | 1.783 | 990 | 1.505 |
| Net profit | -31 | 4.299 | 6.316 | 3.477 | 5.329 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.557 | 6.201 | 11.722 | 15.407 | 19.970 |
| Equity | 369 | 4.708 | 10.034 | 12.511 | 16.840 |
| Long-term debt | 1.110 | 1.110 | 1.110 | 1.110 | 1.110 |
| Short-term debt | 78 | 374 | 570 | 1.785 | 2.021 |
| Total debt | 1.188 | 1.484 | 1.680 | 2.895 | 3.131 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JF Chief Executive Officer | Chief Executive Officer | 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2021 | |
| Board of Directors | 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Individual | 20–24.99% | 20–24.99% | 2021 | |
| Company | 15–19.99% | 15–19.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Joachim Filtenborg Boll | Chief Executive Officer | 0 companies |
| Ulrik Smed | Board of Directors | 0 companies |
| Tom-Sebastian Voß | Board of Directors | 0 companies |