| Revenue | DKK 15,4M | +12% |
| EBITDA | DKK 2,8M | +39% |
| Net profit | DKK 1,4M | +30% |
| Total assets | DKK 12,6M | +62% |
| Equity | DKK 2,6M | +107% |
| Employees | 23 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 144 | 4.083 | 9.386 | 13.746 | 15.402 |
| Staff expenses | -1.330 | -5.251 | -8.225 | -11.765 | -12.652 |
| EBITDA | -1.185 | -1.167 | 1.160 | 1.981 | 2.750 |
| Depreciation & amort. | -124 | -390 | -463 | -500 | -987 |
| EBIT | -1.309 | -1.557 | 698 | 1.481 | 1.764 |
| Net financials | -48 | -87 | 22 | -80 | -31 |
| Profit before tax | -1.357 | -1.645 | 719 | 1.401 | 1.733 |
| Tax | -297 | -367 | 156 | 359 | 382 |
| Net profit | -1.060 | -1.277 | 563 | 1.043 | 1.351 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.039 | 6.571 | 8.975 | 7.735 | 12.562 |
| Equity | 940 | -338 | 226 | 1.268 | 2.619 |
| Long-term debt | 1.387 | 1.208 | 0 | 0 | 0 |
| Short-term debt | 1.561 | 5.701 | 8.749 | 6.194 | 9.771 |
| Total debt | 2.949 | 6.909 | 8.749 | 6.194 | 9.771 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
BM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
JB | Chairman | 2023 | — | — |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Liza Diers Holding ApS | Company | 100.0% | 100.0% | 2024 |
Mette Rasmussen Holding Aps | Company | 10.0% | 10.0% | 2022 |
DUEHOLM&HJORTH HOLDING ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Helle Margrethe Myrthue | Chief Executive Officer | 0 companies |
| Bodil Marloth Meldgaard | Chief Executive Officer | 0 companies |
| Anne Willemoes | Chairman | 0 companies |
| Kirstine Nørgaard Olsen | Chairman | 0 companies |
| Liza Diers | Board of Directors | 0 companies |
| Anne Bannerholt | Board of Directors | 0 companies |
| Michala Bluhm Kracht | Board of Directors | 0 companies |
| Margit Dueholm | Board of Directors | 0 companies |
| Jan Bech | Chairman | 0 companies |
| Mette Primdahl Rasmussen | Board of Directors | 0 companies |