| Revenue | DKK 2,6M | -23% |
| EBITDA | DKK 1,6M | -17% |
| Net profit | DKK 877K | +6% |
| Total assets | DKK 3,7M | +7% |
| Equity | DKK 2,8M | +45% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 396 | 690 | 589 | 515 | 716 | 1.122 | 1.627 | 2.086 | 1.103 | 1.915 | 1.049 | 2.018 | 3.367 | 2.598 |
| Staff expenses | -341 | -331 | -291 | -277 | -372 | -385 | -627 | -897 | -714 | -1.152 | -1.185 | -927 | -1.294 | -1.000 |
| EBITDA | 55 | 359 | 298 | 238 | 224 | 782 | 1.000 | 1.189 | 388 | 763 | -135 | 1.091 | 1.932 | 1.597 |
| Depreciation & amort. | 74 | 68 | 152 | 189 | 163 | -202 | -256 | -280 | -377 | -757 | -881 | -951 | -885 | -518 |
| EBIT | -18 | 292 | 146 | 49 | 61 | 579 | 744 | 910 | 12 | 6 | -1.016 | 140 | 1.046 | 1.079 |
| Net financials | -7 | -2 | -5 | -22 | 47 | 31 | -74 | -67 | -26 | -75 | -64 | -72 | 10 | 22 |
| Profit before tax | -25 | 290 | 141 | 28 | 107 | 611 | 670 | 843 | -15 | -69 | -1.080 | 69 | 1.057 | 1.119 |
| Tax | -5 | 63 | 42 | 4 | 24 | 136 | 150 | 182 | 4 | -16 | -239 | 14 | 232 | 242 |
| Net profit | -20 | 226 | 99 | 24 | 84 | 475 | 520 | 661 | -19 | -53 | -840 | 55 | 825 | 877 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 438 | 446 | 1.049 | 692 | 1.039 | 2.055 | 3.569 | 3.418 | 3.483 | 4.294 | 3.287 | 3.270 | 3.515 | 3.744 |
| Equity | 106 | 332 | 702 | 226 | 310 | 785 | 1.305 | 1.966 | 1.947 | 1.894 | 1.054 | 1.109 | 1.934 | 2.811 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 253 | 569 | 273 | 30 | 68 | 254 |
| Short-term debt | 333 | 90 | 290 | 406 | 706 | 1.209 | 2.122 | 1.234 | 1.100 | 1.688 | 1.960 | 2.131 | 1.402 | 579 |
| Total debt | 333 | 90 | 290 | 406 | 706 | 1.209 | 2.122 | 1.249 | 1.353 | 2.256 | 2.233 | 2.161 | 1.470 | 833 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2006 | — | — |
BV Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DESTINY HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mikas Feldborg | Management | 0 companies |
| Brian Vaadde Nielsen | Founder | 0 companies |