| Revenue | DKK 2,9M | +28% |
| EBITDA | DKK 609K | +208% |
| Net profit | DKK 360K | +242% |
| Total assets | DKK 1,9M | +32% |
| Equity | DKK 1,2M | +45% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.874 | 2.367 | 3.168 | 2.287 | 2.933 |
| Staff expenses | -1.895 | -1.582 | -2.735 | -2.089 | -2.324 |
| EBITDA | 979 | 785 | 434 | 198 | 609 |
| Depreciation & amort. | -188 | -171 | -163 | -64 | -146 |
| EBIT | 791 | 614 | 271 | 134 | 464 |
| Net financials | 16 | 21 | -18 | 3 | 1 |
| Profit before tax | 807 | 635 | 253 | 137 | 465 |
| Tax | 179 | 140 | 60 | 31 | 105 |
| Net profit | 629 | 495 | 193 | 105 | 360 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.052 | 2.754 | 1.556 | 1.410 | 1.858 |
| Equity | 1.392 | 1.637 | 693 | 798 | 1.158 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.641 | 1.117 | 863 | 612 | 670 |
| Total debt | 1.641 | 1.117 | 863 | 612 | 670 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MG Management | Management | 2023 |
CL Founder | Founder | 2010 |
| Former (1) | ||
EJ Audit | Audit | 2013 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Former (2) | ||
| Chairman | 2010 – 2015 | |
| Board of Directors | 2010 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2023 | |
| Company | 20–24.99% | 20–24.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2023 | |
| Company | 100% | 100% | 2021 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Gadeberg | Management | 0 companies |
| Carsten Løvbjerg Friis | Founder | 0 companies |
| Erling Jensen Lund | Audit | 0 companies |
| Marlene Christina Gadeberg | Board of Directors | 0 companies |
| Jacob Birkø Madsen | Board of Directors | 0 companies |
| Thomas Løvbjerg Friis | Chairman | 0 companies |
| Susanne Adler | Board of Directors | 0 companies |