| Revenue | DKK 3,8M | +21% |
| EBITDA | DKK 2,2M | +26% |
| Net profit | DKK 1,5M | +29% |
| Total assets | DKK 5,2M | +13% |
| Equity | DKK 3,4M | +39% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -115 | 1.084 | 2.308 | 3.136 | 3.787 |
| Staff expenses | -12 | -301 | -970 | -1.359 | -1.545 |
| EBITDA | -127 | 783 | 1.338 | 1.777 | 2.242 |
| Depreciation & amort. | -0 | -32 | -152 | -245 | -313 |
| EBIT | -127 | 751 | 1.186 | 1.531 | 1.929 |
| Net financials | -14 | -100 | -108 | -77 | -54 |
| Profit before tax | -140 | 651 | 1.078 | 1.455 | 1.875 |
| Tax | -0 | 113 | 242 | 325 | 419 |
| Net profit | -140 | 539 | 836 | 1.129 | 1.455 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 947 | 3.576 | 4.398 | 4.622 | 5.242 |
| Equity | -40 | 498 | 1.335 | 2.464 | 3.419 |
| Long-term debt | 800 | 2.090 | 1.759 | 800 | 800 |
| Short-term debt | 187 | 974 | 1.261 | 1.278 | 921 |
| Total debt | 987 | 3.064 | 3.019 | 2.078 | 1.721 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NO Management | Management | 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2021 | |
| Board of Directors | 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Ole Ertmann | Management | 0 companies |
| Carsten Møller Jensen | Board of Directors | 0 companies |
| Nicholas Mathias Ertmann | Board of Directors | 0 companies |