| Revenue | DKK 5,7M | -15% |
| EBITDA | DKK 12,5M | +232% |
| Net profit | DKK 6,8M | +155% |
| Total assets | DKK 189,1M | -11% |
| Equity | DKK 44M | +18% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 6.851 | 6.196 | 6.311 | 6.660 | 5.652 |
| Staff expenses | -232 | -0 | -0 | -0 | -0 |
| EBITDA | 11.644 | 30.952 | -22.329 | -9.473 | 12.525 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 11.644 | 30.952 | -22.329 | -9.473 | 12.525 |
| Net financials | -3.269 | -13.176 | -734 | -6.404 | -6.510 |
| Profit before tax | 8.375 | 17.776 | -23.063 | -15.877 | 6.016 |
| Tax | 1.845 | 4.701 | -5.871 | -3.483 | -779 |
| Net profit | 6.531 | 13.076 | -17.192 | -12.394 | 6.795 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 216.133 | 241.721 | 225.594 | 213.596 | 189.108 |
| Equity | 42.438 | 55.514 | 38.322 | 37.228 | 44.023 |
| Long-term debt | 274.708 | 0 | 113.963 | 113.929 | 90.616 |
| Short-term debt | 16.321 | 165.482 | 57.938 | 50.357 | 43.357 |
| Total debt | 291.029 | 165.482 | 171.901 | 164.286 | 133.973 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
MS Founder | Founder | 2005 |
KF Management | Management | 2026 |
LL Founder | Founder | 2005 |
HS Founder | Founder | 2005 |
| Former (2) | ||
AS Management | Management | 2021 – 2021 |
MB Chief Executive Officer | Chief Executive Officer | 2021 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (6) | ||
| Chairman | 2021 – 2021 | |
| Board of Directors | 2021 – 2021 | |
| Chairman | 2021 – 2025 | |
| Board of Directors | 2021 – 2021 | |
| Board of Directors | 2007 – 2021 | |
| Board of Directors | 2021 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2007 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2007 | |
| Company | 10–14.99% | 10–14.99% | 2007 | |
| Company | 25–33.32% | 25–33.32% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Anna Sofia Aasvold | Management | 0 companies |
| Mia Stampe-Visti | Founder | 0 companies |
| Michael Byrgesen Hansen | Chief Executive Officer | 0 companies |
| Kristian Fredrik Mehus | Management | 0 companies |
| Lars Lorentz Nielsen | Founder | 0 companies |
| Hanne Steenholdt Bork | Founder | 0 companies |
| Leiv Inge Synnes | Chairman | 0 companies |
| Jonas Nyegaard Olesen | Board of Directors | 0 companies |
| Bjarke Jaster Frederiksen | Board of Directors | 0 companies |
| Henrik Lildballe | Chairman | 0 companies |
| Thomas Winther Bang-Pedersen | Board of Directors | 0 companies |
| Cecilie Rust | Chairman | 0 companies |
| Peter Lorentz Nielsen | Board of Directors | 0 companies |
| Tina Hansen | Board of Directors | 0 companies |