| Revenue | DKK 49,8M | +36% |
| EBITDA | DKK 9,8M | +41% |
| Net profit | DKK 8,9M | +42% |
| Total assets | DKK 22,1M | +42% |
| Equity | DKK 11,9M | +44% |
| Employees | 43 | — |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Revenue | 37.539 | 36.479 | 49.751 |
| Staff expenses | -25.997 | -23.345 | -31.813 |
| EBITDA | 6.341 | 6.932 | 9.751 |
| Depreciation & amort. | -372 | -719 | -809 |
| EBIT | 5.969 | 6.214 | 8.942 |
| Net financials | -120 | 24 | -84 |
| Profit before tax | 5.849 | 6.238 | 8.859 |
| Tax | -0 | -0 | -0 |
| Net profit | 5.849 | 6.238 | 8.859 |
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Total assets | 16.620 | 15.487 | 22.067 |
| Equity | 7.868 | 8.257 | 11.903 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 8.752 | 7.230 | 10.164 |
| Total debt | 8.752 | 7.230 | 10.164 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
ML Founder | Founder | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VILIOS Active ApS | Company | 25.0% | 33.3% | 2025 |
Bumblebee Partners ApS | Company | 25.0% | 33.3% | 2025 |
PWI ApS | Company | 25.0% | 33.3% | 2025 |
TLC 2024 ApS | Company | 25.0% | 25.0% | 2023 |
PWI Group ApS | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Christopher Rautiainan Andreasen | Chief Executive Officer | 0 companies |
| Mads Leonhard Svendsen | Founder | 0 companies |
| Anders Rom | Chairman | 0 companies |
| Peter Wienberg | Board of Directors | 0 companies |
| Jess Lennart Pedersen | Board of Directors | 0 companies |