| Revenue | DKK 7,3M | -41% |
| EBITDA | DKK -7,2M | -528% |
| Net profit | DKK -7,9M | -389% |
| Total assets | DKK 9,6M | -22% |
| Equity | DKK -3,3M | -174% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.109 | 1.693 | 2.602 | 2.710 | 2.720 | 2.272 | 2.457 | 2.866 | 3.576 | 5.305 | 10.956 | 12.334 | 7.319 |
| Staff expenses | -1.900 | -1.945 | -2.277 | -2.528 | -2.285 | -2.308 | -2.274 | -2.770 | -3.089 | -5.123 | -9.942 | -13.486 | -14.556 |
| EBITDA | 209 | -252 | 325 | 182 | 435 | -37 | 183 | 96 | 487 | 181 | 1.013 | -1.152 | -7.237 |
| Depreciation & amort. | 39 | -50 | -35 | -65 | -42 | -49 | -89 | -50 | -50 | -58 | -336 | -835 | -2.815 |
| EBIT | 170 | -302 | 290 | 117 | 394 | -86 | 94 | 45 | 437 | 123 | 677 | -1.987 | -10.052 |
| Net financials | -21 | -19 | -17 | -48 | -20 | -10 | -31 | -22 | -13 | -13 | -157 | -61 | -32 |
| Profit before tax | 149 | -189 | 273 | 69 | 373 | -96 | 63 | 23 | 424 | 110 | 520 | -2.048 | -10.084 |
| Tax | 40 | 66 | 69 | 22 | 85 | -17 | 18 | 10 | 97 | 20 | 128 | -438 | -2.209 |
| Net profit | 109 | -255 | 204 | 47 | 289 | -79 | 45 | 13 | 327 | 90 | 392 | -1.610 | -7.875 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.645 | 900 | 1.502 | 1.471 | 1.922 | 1.662 | 1.317 | 1.517 | 2.583 | 1.578 | 12.532 | 12.348 | 9.620 |
| Equity | 242 | -12 | 192 | 240 | 528 | 299 | 344 | 357 | 684 | 215 | 6.135 | 4.525 | -3.350 |
| Long-term debt | 0 | 0 | 0 | 189 | 149 | 108 | 63 | 0 | 0 | 0 | 539 | 0 | 0 |
| Short-term debt | 1.402 | 912 | 1.310 | 1.042 | 1.231 | 1.255 | 902 | 1.158 | 1.899 | 1.363 | 5.812 | 7.822 | 12.810 |
| Total debt | 1.402 | 912 | 1.310 | 1.232 | 1.380 | 1.363 | 965 | 1.158 | 1.899 | 1.363 | 6.351 | 7.822 | 12.810 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2021 | — | — |
MM Founder | Founder | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
MORTEN BERTELSEN HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Svarre | Management | 0 companies |
| Morten Møller Bertelsen | Founder | 0 companies |
| Mario Jozef Boere | Chairman | 0 companies |
| Long Nguyen | Board of Directors | 0 companies |