| Revenue | DKK 6,2M | +39% |
| EBITDA | DKK 1,1M | +317% |
| Net profit | DKK 703K | +451% |
| Total assets | DKK 2,4M | +50% |
| Equity | DKK 584K | +589% |
| Employees | 40 | — |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Revenue | 3.341 | 4.465 | 6.194 |
| Staff expenses | -3.690 | -4.200 | -5.088 |
| EBITDA | -349 | 266 | 1.106 |
| Depreciation & amort. | -25 | -95 | -227 |
| EBIT | -374 | 170 | 880 |
| Net financials | -3 | -0 | 16 |
| Profit before tax | -377 | 170 | 895 |
| Tax | -80 | 43 | 192 |
| Net profit | -297 | 128 | 703 |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Total assets | 701 | 1.579 | 2.366 |
| Equity | -247 | -119 | 584 |
| Long-term debt | 0 | 350 | 0 |
| Short-term debt | 947 | 1.348 | 1.753 |
| Total debt | 947 | 1.698 | 1.753 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NL Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
CL Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
RC Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
CV Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOIBORG HOLDING ApS | Company | 33.3% | 33.3% | 2022 |
KEK SYSTEMS A/S | Company | 33.3% | 33.3% | 2022 |
Oksen Holding ApS | Company | 10.0% | 10.0% | 2024 |
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Natia Linneman Hjarnaa | Chief Executive Officer | 0 companies |
| Casper Loiborg | Chief Executive Officer | 0 companies |
| Rene Carl Tiedemann Giese | Chief Executive Officer | 0 companies |
| Carsten Vemming Oksen | Management | 0 companies |
| Freddy Østergaard Petersen | Chairman | 0 companies |