| Revenue | DKK 1,5M | +56% |
| EBITDA | DKK -26K | -125% |
| Net profit | DKK -23K | -136% |
| Total assets | DKK 1,1M | +47% |
| Equity | DKK 132K | -15% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.662 | 2.851 | 2.479 | 3.109 | 2.843 | 2.609 | 1.508 | 2.089 | 1.817 | 1.787 | 1.169 | 971 | 1.516 |
| Staff expenses | -2.086 | -2.510 | -2.012 | -2.448 | -2.379 | -2.231 | -1.958 | -1.422 | -1.514 | -1.629 | -1.049 | -866 | -1.543 |
| EBITDA | 575 | 341 | 466 | 661 | 464 | 379 | -450 | 179 | 156 | -35 | 1 | 105 | -26 |
| Depreciation & amort. | -0 | 14 | 14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 575 | 328 | 453 | 661 | 464 | 379 | -450 | 179 | 156 | -35 | 1 | 105 | -26 |
| Net financials | 17 | 35 | -43 | -2 | 92 | 29 | 1 | -0 | -5 | -5 | -4 | 0 | -0 |
| Profit before tax | 592 | 363 | 410 | 659 | 556 | 407 | -449 | 179 | 151 | -39 | -3 | 105 | -27 |
| Tax | 148 | 86 | 116 | 156 | 109 | 91 | -98 | 41 | 34 | -8 | 0 | 43 | -4 |
| Net profit | 444 | 277 | 294 | 502 | 447 | 316 | -352 | 137 | 117 | -31 | -3 | 62 | -23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.289 | 1.181 | 1.450 | 1.960 | 2.116 | 2.203 | 575 | 748 | 1.023 | 558 | 502 | 743 | 1.095 |
| Equity | 348 | 527 | 721 | 1.122 | 1.569 | 1.782 | 191 | 328 | 242 | 95 | 92 | 154 | 132 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 885 | 628 | 656 | 763 | 547 | 421 | 385 | 420 | 781 | 463 | 410 | 589 | 963 |
| Total debt | 885 | 628 | 656 | 763 | 547 | 421 | 385 | 420 | 781 | 463 | 410 | 589 | 963 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Founder | Founder | 2003 | — | — |
KV Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VALHAL HOLDING ApS | Company | 100.0% | 100.0% | 2023 |
DAVEST ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Marie Daugbjerg | Founder | 0 companies |
| Kit Vesterskov | Management | 0 companies |
| Carl Erik Niebuhr | Chairman | 0 companies |
| Tom Heinrich Vejnø | Board of Directors | 0 companies |