| Revenue | DKK 5,6M | -7% |
| EBITDA | DKK 2,8M | +264% |
| Net profit | DKK 1,6M | +465% |
| Total assets | DKK 7,9M | +18% |
| Equity | DKK 2M | +376% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.175 | 646 | 1.877 | 2.164 | 2.140 | 4.456 | 3.222 | 2.914 | 4.228 | 4.698 | 5.760 | 4.000 | 5.962 | 5.557 |
| Staff expenses | -1.037 | -842 | -1.521 | -1.712 | -1.448 | -2.197 | -2.742 | -3.333 | -3.533 | -3.482 | -4.611 | -4.829 | -5.190 | -2.751 |
| EBITDA | 138 | -196 | 356 | 452 | 691 | 2.259 | 480 | -419 | 695 | 1.216 | 1.149 | -829 | 772 | 2.806 |
| Depreciation & amort. | -0 | -0 | -5 | -5 | -5 | -5 | -5 | -19 | -19 | -43 | -43 | -38 | -24 | -24 |
| EBIT | 138 | -197 | 350 | 447 | 687 | 2.254 | 475 | -438 | 677 | 1.173 | 1.106 | -867 | 748 | 2.782 |
| Net financials | -37 | -37 | -64 | -36 | 1 | -4 | -20 | -61 | -24 | -1.142 | -186 | -319 | -429 | -698 |
| Profit before tax | 100 | -233 | 287 | 411 | 687 | 2.250 | 455 | -499 | 652 | 31 | 920 | -1.186 | 319 | 2.084 |
| Tax | 28 | -54 | 77 | 100 | 157 | 501 | 102 | -102 | 147 | -64 | 213 | -198 | 44 | 533 |
| Net profit | 72 | -179 | 210 | 311 | 531 | 1.749 | 353 | -397 | 506 | 94 | 707 | -988 | 274 | 1.551 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 982 | 587 | 1.123 | 1.216 | 1.481 | 3.695 | 3.441 | 3.749 | 4.548 | 5.524 | 7.403 | 5.982 | 6.648 | 7.860 |
| Equity | 17 | -162 | 47 | 358 | 889 | 2.338 | 1.891 | 1.394 | 1.900 | 1.994 | 2.701 | 138 | 412 | 1.963 |
| Long-term debt | 345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 253 | 1.746 | 1.799 | 1.755 | 647 |
| Short-term debt | 620 | 750 | 1.076 | 857 | 592 | 1.332 | 1.546 | 2.355 | 2.599 | 3.277 | 2.759 | 4.045 | 4.436 | 4.750 |
| Total debt | 965 | 750 | 1.076 | 857 | 592 | 1.332 | 1.546 | 2.355 | 2.599 | 3.530 | 4.504 | 5.844 | 6.192 | 5.397 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2009 | — | — |
LB Management | Management | 2013 | — | — |
RD Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
m2invision ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Starcke | Management | 0 companies |
| Lene Bols Starcke | Management | 0 companies |
| René Dalgaard | Management | 0 companies |