| Revenue | DKK 26,9M | -72% |
| EBITDA | DKK -92K | +99% |
| Net profit | DKK 36,3M | +127% |
| Total assets | DKK 1,6B | +3% |
| Equity | DKK 1,1B | +4% |
| Employees | 56 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -14.820 | 7.934 | 11.239 | 20.197 | 95.811 | 26.864 |
| Staff expenses | -5.019 | -13.520 | -22.640 | -21.713 | -36.324 | -10.217 |
| EBITDA | -19.839 | -5.586 | -11.401 | -1.516 | -6.878 | -92 |
| Depreciation & amort. | -0 | -299 | -628 | -518 | -60.106 | -15.375 |
| EBIT | -19.839 | -5.885 | -12.029 | -2.034 | -66.984 | -15.467 |
| Net financials | 5.214 | 81 | -26.780 | -151.343 | -64.728 | 51.892 |
| Profit before tax | -14.625 | -5.804 | -38.809 | -153.377 | -131.712 | 36.425 |
| Tax | -1.127 | -2.832 | -6.363 | -4.294 | 2.399 | 160 |
| Net profit | -13.498 | -2.972 | -32.446 | -149.083 | -134.111 | 36.265 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 503.598 | 610.889 | 743.296 | 876.019 | 1.515.657 | 1.556.064 |
| Equity | 301.925 | 317.971 | 302.168 | 171.331 | 1.033.338 | 1.069.603 |
| Long-term debt | 130.984 | 159.628 | 0 | 0 | 0 | 0 |
| Short-term debt | 69.812 | 132.549 | 440.200 | 704.688 | 396.647 | 411.151 |
| Total debt | 200.796 | 292.177 | 440.200 | 704.688 | 396.647 | 411.151 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Management | Management | 2021 | — | — |
JK Management | Management | 2022 | — | — |
SF Founder | Founder | 2021 | — | — |
HB Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rose BidCo ApS | Company | 100.0% | 100.0% | 2025 |
Howden Danmark Holding A/S | Company | 100.0% | 100.0% | 2021 |
P-North Risk 2021 A/S | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Rosenkrantz Gundorph | Management | 0 companies |
| Johnny Krohn Rasmussen | Management | 0 companies |
| Søren Fogh | Founder | 0 companies |
| Henrik Bonnerup | Management | 0 companies |
| Rune Lillie Gornitzka | Chairman | 0 companies |
| Luigi Giovanni Vittorio Ambrogio Sturani | Chairman | 0 companies |
| Per Klitgård Poulsen | Chairman | 0 companies |
| Maria Jesus Sánchez Lázaro | Board of Directors | 0 companies |
| Niels-Christian Worning | Board of Directors | 0 companies |
| Carl Anders Holde-Jensen | Board of Directors | 0 companies |
| Susann Johanna Kristina Selenius-Larsson | Board of Directors | 0 companies |
| Thomas Weikop | Board of Directors | 0 companies |
| Serge Robert Thieriet | Board of Directors | 0 companies |
| Jan Johan Kühl | Board of Directors | 0 companies |
| Søren Ingolff Lindbo | Board of Directors | 0 companies |