| Revenue | DKK 4,3M | +1% |
| EBITDA | DKK 783K | +67% |
| Net profit | DKK 368K | +72% |
| Total assets | DKK 3,1M | +11% |
| Equity | DKK 1,3M | +38% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.485 | 1.839 | 2.177 | 3.144 | 3.704 | 4.350 | 3.242 | 4.367 | 3.190 | 4.638 | 4.101 | 4.114 | 4.227 | 4.263 |
| Staff expenses | -1.239 | -1.528 | -2.167 | -2.541 | -3.175 | -3.668 | -3.070 | -3.278 | -2.723 | -2.922 | -3.137 | -3.335 | -3.758 | -3.481 |
| EBITDA | 246 | 312 | 10 | 603 | 529 | 682 | 172 | 1.089 | 467 | 1.716 | 964 | 779 | 468 | 783 |
| Depreciation & amort. | -162 | -215 | -205 | -185 | -23 | -17 | -17 | -33 | -31 | -201 | -365 | -498 | -232 | -326 |
| EBIT | 84 | 96 | -195 | 418 | 506 | 665 | 155 | 1.056 | 436 | 1.515 | 599 | 281 | 236 | 457 |
| Net financials | -65 | -75 | -72 | -29 | -1 | 10 | 26 | 23 | -7 | 3 | -17 | -3 | 3 | -1 |
| Profit before tax | 19 | 22 | -267 | 389 | 505 | 675 | 172 | 1.079 | 429 | 1.518 | 582 | 278 | 239 | 455 |
| Tax | 8 | 19 | -52 | 88 | 109 | 151 | 52 | 245 | 93 | 316 | 121 | 62 | 25 | 87 |
| Net profit | 11 | 3 | -215 | 301 | 396 | 524 | 119 | 834 | 336 | 1.201 | 461 | 215 | 214 | 368 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 874 | 1.250 | 874 | 898 | 1.519 | 1.826 | 1.535 | 2.976 | 2.879 | 4.298 | 2.599 | 2.425 | 2.807 | 3.123 |
| Equity | -80 | -77 | -292 | 8 | 404 | 649 | 4 | 838 | 474 | 1.675 | 1.136 | 951 | 965 | 1.333 |
| Long-term debt | 54 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 900 | 1.277 | 1.166 | 890 | 1.076 | 1.140 | 1.506 | 2.087 | 2.326 | 2.014 | 1.370 | 1.385 | 1.726 | 1.585 |
| Total debt | 954 | 1.328 | 1.166 | 890 | 1.076 | 1.140 | 1.506 | 2.087 | 2.326 | 2.014 | 1.370 | 1.385 | 1.726 | 1.585 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Founder | Founder | 2004 | — | — |
TT Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COOLCOMPANY ApS | Company | 66.7% | 66.7% | 2019 |
Backstreets Holding ApS | Company | 25.0% | 25.0% | 2019 |
KELDGAARD HOLDING ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Frederiksen Bay | Founder | 0 companies |
| Torsten Tolstrup Nielsen | Chief Executive Officer | 0 companies |