| Revenue | DKK 1,3M | +17% |
| EBITDA | DKK 301K | +99% |
| Net profit | DKK 192K | +139% |
| Total assets | DKK 1,4M | -8% |
| Equity | DKK 317K | +54% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.220 | 1.401 | 1.383 | 1.118 | 1.310 |
| Staff expenses | -911 | -890 | -886 | -967 | -1.009 |
| EBITDA | 308 | 511 | 496 | 152 | 301 |
| Depreciation & amort. | -59 | -59 | -36 | -32 | -42 |
| EBIT | 249 | 452 | 461 | 120 | 259 |
| Net financials | -29 | -10 | -10 | -17 | -13 |
| Profit before tax | 220 | 442 | 451 | 103 | 246 |
| Tax | 48 | 97 | 99 | 23 | 54 |
| Net profit | 172 | 345 | 351 | 81 | 192 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.012 | 1.602 | 1.904 | 1.470 | 1.356 |
| Equity | 297 | 470 | 476 | 206 | 317 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.715 | 1.133 | 1.428 | 1.264 | 1.039 |
| Total debt | 1.715 | 1.133 | 1.428 | 1.264 | 1.039 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MØ Management | Management | 2025 |
| Former (3) | ||
BH Management | Management | 2001 – 2025 |
KB Audit | Audit | 2001 – 2001 |
VC Management | Management | 2001 – 2001 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 20–24.99% | 10–14.99% | 2023 | |
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Øe Fristrup | Management | 0 companies |
| Bjarne Holm Hansen | Management | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |