| Revenue | DKK 7M | -30% |
| EBITDA | DKK 2,1M | -36% |
| Net profit | DKK 1,3M | -41% |
| Total assets | DKK 8M | +8% |
| Equity | DKK 4,7M | -13% |
| Employees | 12 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.574 | 2.799 | 6.224 | 9.880 | 6.962 |
| Staff expenses | -4.136 | -2.166 | -4.002 | -6.659 | -4.982 |
| EBITDA | 438 | 633 | 2.218 | 3.220 | 2.073 |
| Depreciation & amort. | -619 | -392 | -316 | -354 | -377 |
| EBIT | -181 | 241 | 1.903 | 2.866 | 1.696 |
| Net financials | -64 | -33 | -6 | 3 | -0 |
| Profit before tax | -245 | 208 | 1.897 | 2.869 | 1.696 |
| Tax | -51 | 47 | 419 | 635 | 378 |
| Net profit | -194 | 161 | 1.477 | 2.234 | 1.318 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.008 | 3.628 | 6.859 | 7.371 | 7.979 |
| Equity | 2.962 | 3.123 | 4.600 | 5.335 | 4.653 |
| Long-term debt | 323 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.723 | 505 | 2.235 | 2.003 | 3.310 |
| Total debt | 6.046 | 505 | 2.235 | 2.003 | 3.310 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LM Management | Management | 2008 |
| Former (2) | ||
KA Management | Management | 2008 – 2014 |
MB Management | Management | 2008 – 2022 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Aagaard Pedersen | Management | 0 companies |
| Lennarth Michael Stokholm Hansen | Management | 0 companies |
| Morten Bergstrand | Management | 0 companies |