| Revenue | DKK 13,7M | +29% |
| EBITDA | DKK 1,6M | -34% |
| Net profit | DKK 1,3M | -34% |
| Total assets | DKK 7,3M | +8% |
| Equity | DKK 4,3M | +14% |
| Employees | 11 | — |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Revenue | 7.497 | 10.644 | 13.729 |
| Staff expenses | -6.088 | -8.157 | -12.100 |
| EBITDA | 1.409 | 2.487 | 1.629 |
| Depreciation & amort. | -0 | -0 | -0 |
| EBIT | 1.409 | 2.487 | 1.629 |
| Net financials | -9 | -3 | 1 |
| Profit before tax | 1.400 | 2.483 | 1.630 |
| Tax | 309 | 549 | 359 |
| Net profit | 1.090 | 1.935 | 1.270 |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Total assets | 4.007 | 6.788 | 7.332 |
| Equity | 1.840 | 3.775 | 4.295 |
| Long-term debt | 312 | 549 | 314 |
| Short-term debt | 1.854 | 2.465 | 2.723 |
| Total debt | 2.166 | 3.013 | 3.037 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LV Management | Management | 2025 |
| Former (2) | ||
JL Management | Management | 2022 – 2023 |
KS Chief Executive Officer | Chief Executive Officer | 2024 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Chairman | 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2026 | |
| Company | 20–24.99% | 20–24.99% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars-Morten Vase Andersen | Management | 0 companies |
| Jesper Larsen | Management | 0 companies |
| Kenneth Strømdahl | Chief Executive Officer | 0 companies |
| Nicolai Falke Ramskov | Board of Directors | 0 companies |
| Morten Ramskov Nielsen | Chairman | 0 companies |