| Revenue | DKK 823K | -84% |
| EBITDA | DKK 111K | -93% |
| Net profit | DKK -1,7M | -381% |
| Total assets | DKK 5,3M | -16% |
| Equity | DKK -797K | -194% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 680 | 827 | 1.244 | 1.649 | 1.686 | 2.576 | 1.641 | 2.513 | 3.219 | 4.397 | 8.386 | 5.199 | 823 |
| Staff expenses | -427 | -498 | -958 | -1.514 | -1.147 | -1.483 | -1.290 | -1.431 | -1.914 | -2.836 | -4.570 | -3.539 | -712 |
| EBITDA | 253 | 329 | 286 | 135 | 538 | 1.093 | 351 | 1.082 | 1.305 | 1.561 | 3.817 | 1.660 | 111 |
| Depreciation & amort. | -157 | -159 | -162 | -128 | -12 | -225 | -313 | -424 | -511 | -606 | -736 | -617 | -741 |
| EBIT | 96 | 170 | 124 | 7 | 526 | 868 | 38 | 658 | 794 | 955 | 3.081 | 1.043 | -630 |
| Net financials | -26 | -10 | -10 | -0 | 34 | 24 | -22 | -25 | -19 | -133 | -2.263 | -1.208 | -1.021 |
| Profit before tax | 70 | 159 | 114 | 7 | 560 | 892 | 16 | 633 | 775 | 822 | 818 | -165 | -1.650 |
| Tax | 19 | 42 | 31 | 4 | 127 | 200 | 7 | 147 | 181 | 92 | 644 | 178 | -0 |
| Net profit | 50 | 117 | 82 | 2 | 432 | 692 | 9 | 485 | 594 | 730 | 174 | -343 | -1.650 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 534 | 475 | 535 | 871 | 1.348 | 2.503 | 2.710 | 3.486 | 6.024 | 12.366 | 11.022 | 6.246 | 5.256 |
| Equity | 153 | 270 | 352 | 355 | 787 | 1.479 | 1.388 | 1.765 | 509 | 1.239 | 1.196 | 853 | -797 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.224 | 2.177 | 3.369 | 3.650 |
| Short-term debt | 357 | 198 | 183 | 512 | 429 | 766 | 1.058 | 1.486 | 5.348 | 8.833 | 7.635 | 2.024 | 2.403 |
| Total debt | 357 | 198 | 183 | 512 | 429 | 766 | 1.058 | 1.486 | 5.348 | 11.057 | 9.812 | 5.393 | 6.054 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mark Thorsen Holding ApS | Company | 50.0% | 50.0% | 2024 |
3MJ HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
NORDAHL INVEST ApS | Company | 25.0% | 25.0% | 2023 |
| Individual | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Thorsen | Management | 0 companies |
| Morten Klein | Board of Directors | 0 companies |
| Jørgen Nordahl Kristensen | Board of Directors | 0 companies |
| Frederik Kristoffer Lindström | Board of Directors | 0 companies |
| Martin Leo Mansikkamäki Jørgensen | Chairman | 0 companies |
| Jonas Bengt Cederholm | Chairman | 0 companies |
| Billy Hans Fritthioff Degerfelt | Board of Directors | 0 companies |
| Fredrik Francisco Sebastian Stougaard | Board of Directors | 0 companies |