| Revenue | DKK 8,1M | +1% |
| EBITDA | DKK 340K | +126% |
| Net profit | DKK 243K | +117% |
| Total assets | DKK 1,8M | -13% |
| Equity | DKK -2,2M | +10% |
| Employees | 40 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 132 | 51 | 8 | -64 | 4.791 | 6.782 | 8.663 | 4.260 | 8.028 | 7.680 | 8.040 | 8.070 | 8.121 |
| Staff expenses | -0 | -0 | -0 | -0 | -4.902 | -4.902 | -7.299 | -4.381 | -7.369 | -7.268 | -7.739 | -9.371 | -7.782 |
| EBITDA | -56 | -43 | -55 | -64 | -111 | -752 | 1.364 | -122 | 659 | 412 | 301 | -1.301 | 340 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -35 | -109 | -172 | -133 | -239 | -190 | -124 | -108 | -53 |
| EBIT | -56 | -43 | -55 | -64 | -146 | -861 | 1.191 | -254 | 421 | 222 | 178 | -1.409 | 286 |
| Net financials | -1 | -0 | -0 | -0 | -9 | -28 | -32 | -13 | -10 | -60 | -18 | -49 | -43 |
| Profit before tax | -57 | -43 | -55 | -64 | -155 | -889 | 1.160 | -267 | 411 | 162 | 160 | -1.458 | 243 |
| Tax | -0 | -0 | -0 | -0 | -0 | -340 | 275 | -0 | -0 | 50 | -50 | -0 | -0 |
| Net profit | -57 | -43 | -55 | -64 | -155 | -548 | 884 | -267 | 411 | 112 | 209 | -1.458 | 243 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 108 | 88 | 68 | 157 | 1.215 | 2.166 | 2.655 | 2.466 | 2.210 | 3.747 | 3.696 | 2.069 | 1.800 |
| Equity | -255 | -298 | -353 | -417 | -572 | -1.121 | -236 | -1.722 | -1.311 | -1.199 | -990 | -2.447 | -2.204 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 153 | 498 | 503 | 0 | 0 |
| Short-term debt | 363 | 386 | 421 | 574 | 1.788 | 2.961 | 2.604 | 3.789 | 3.095 | 4.173 | 4.183 | 4.517 | 4.004 |
| Total debt | 363 | 386 | 421 | 574 | 1.788 | 2.961 | 2.604 | 3.789 | 3.248 | 4.671 | 4.686 | 4.517 | 4.004 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MO Management | Management | 2017 | — | — |
HB Management | Management | 2019 | — | — |
CB Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Ole Vitrup Ferdinandsen | Management | 0 companies |
| Heidi Borup | Management | 0 companies |
| Claus Bay Olsen | Management | 0 companies |
| Helle Jørgsholm | Board of Directors | 0 companies |
| Jan Jensen | Chairman | 0 companies |