| Revenue | DKK 480K | +249% |
| EBITDA | DKK 480K | +249% |
| Net profit | DKK 368K | +256% |
| Total assets | DKK 1,1M | +86% |
| Equity | DKK 874K | +73% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 174 | 0 | -73 | 138 | 480 |
| Staff expenses | -3 | -0 | -0 | -0 | -0 |
| EBITDA | 176 | -12 | -73 | 138 | 480 |
| Depreciation & amort. | -14 | -37 | -0 | -0 | -0 |
| EBIT | 162 | -49 | -73 | 138 | 480 |
| Net financials | -3 | -3 | -3 | -1 | -2 |
| Profit before tax | 159 | -52 | -76 | 136 | 478 |
| Tax | 37 | -9 | -13 | 33 | 110 |
| Net profit | 122 | -44 | -63 | 103 | 368 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 721 | 532 | 425 | 589 | 1.096 |
| Equity | 650 | 466 | 403 | 506 | 874 |
| Long-term debt | 31 | 0 | 0 | 7 | 105 |
| Short-term debt | 27 | 66 | 22 | 75 | 116 |
| Total debt | 58 | 66 | 22 | 82 | 221 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MA Founder | Founder | 2005 |
KR Management | Management | 2007 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2009 | |
| Board of Directors | 2009 | |
| Board of Directors | 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2007 | |
| Company | 50–66.65% | 50–66.65% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Missak Artine Bramm Najarian | Founder | 0 companies |
| Kristian Ravn Tylvad | Management | 0 companies |
| Per Lynnerup | Board of Directors | 0 companies |
| Melanie Tylvad | Board of Directors | 0 companies |
| Benthe Lynnerup | Board of Directors | 0 companies |