| Revenue | DKK 6,9M | +9% |
| EBITDA | DKK -818K | +52% |
| Net profit | DKK -1,7M | +24% |
| Total assets | DKK 9,4M | -2% |
| Equity | DKK 699K | -23% |
| Employees | 22 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 9.595 | 8.806 | 7.236 | 6.356 | 6.923 |
| Staff expenses | -8.133 | -8.830 | -8.195 | -8.049 | -7.785 |
| EBITDA | 1.426 | -108 | -959 | -1.694 | -818 |
| Depreciation & amort. | -749 | -747 | -691 | -839 | -956 |
| EBIT | 677 | -856 | -1.651 | -2.533 | -1.774 |
| Net financials | -89 | -215 | -275 | -350 | -364 |
| Profit before tax | 588 | -1.071 | -1.925 | -2.884 | -2.138 |
| Tax | 130 | -213 | -406 | -634 | -424 |
| Net profit | 458 | -858 | -1.519 | -2.249 | -1.714 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 16.752 | 8.134 | 8.322 | 9.555 | 9.411 |
| Equity | 8.239 | 2.381 | 862 | 912 | 699 |
| Long-term debt | 2.050 | 1.093 | 967 | 730 | 615 |
| Short-term debt | 6.037 | 4.447 | 6.145 | 7.635 | 7.844 |
| Total debt | 8.087 | 5.540 | 7.112 | 8.365 | 8.459 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
DO Management | Management | 2023 |
| Former (2) | ||
MR Management | Management | 2015 – 2016 |
MK Management | Management | 2016 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2008 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 20–24.99% | 20–24.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Martin René Romy Sønnichsen | Management | 0 companies |
| Dennis Odgaard | Management | 0 companies |
| Morten Kollerup Nielsen | Management | 0 companies |
| Thomas Gram Larsen | Board of Directors | 0 companies |