| Revenue | DKK 37,1M | +7% |
| EBITDA | DKK 6,7M | +2% |
| Net profit | DKK 3,5M | +0% |
| Total assets | DKK 29,1M | +1% |
| Equity | DKK 5,7M | -19% |
| Employees | 54 | — |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | 37.757 | 30.594 | 34.685 | 37.050 |
| Staff expenses | -35.811 | -28.145 | -28.134 | -30.335 |
| EBITDA | 1.946 | 2.449 | 6.552 | 6.715 |
| Depreciation & amort. | -2.544 | -1.757 | -1.752 | -1.752 |
| EBIT | -598 | 692 | 4.799 | 4.963 |
| Net financials | -252 | -235 | -305 | -464 |
| Profit before tax | -849 | 456 | 4.494 | 4.499 |
| Tax | -157 | 136 | 989 | 992 |
| Net profit | -692 | 321 | 3.505 | 3.507 |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total assets | 34.901 | 29.838 | 28.650 | 29.065 |
| Equity | 4.974 | 5.295 | 7.113 | 5.749 |
| Long-term debt | 0 | 0 | 8.469 | 6.232 |
| Short-term debt | 27.610 | 22.508 | 11.789 | 15.056 |
| Total debt | 27.610 | 22.508 | 20.258 | 21.287 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SS Founder | Founder | 2021 |
NC Management | Management | 2024 |
| Former (1) | ||
JW Management | Management | 2021 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2024 | |
| Chairman | 2025 | |
| Board of Directors | 2021 | |
| Board of Directors | 2021 | |
| Former (3) | ||
| Chairman | 2023 – 2025 | |
| Chairman | 2021 – 2023 | |
| Board of Directors | 2021 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Wilhelm Warnander | Management | 0 companies |
| Sodexo SA | Founder | 0 companies |
| Nils Christian Mårtensson | Management | 0 companies |
| Sébastien Raymond de Tramasure | Board of Directors | 0 companies |
| Anton Martijn van der Woerdt | Chairman | 0 companies |
| Marcel André Louis Guinchard | Chairman | 0 companies |
| Victoria Sapojnic | Chairman | 0 companies |
| Klas Lennart Peter Mellin | Board of Directors | 0 companies |
| Kristina Toft Strand | Board of Directors | 0 companies |
| Marc Guy Louis Rolland | Board of Directors | 0 companies |