| Revenue | DKK 2,1M | +4% |
| EBITDA | DKK 225K | +135% |
| Net profit | DKK -96K | +73% |
| Total assets | DKK 11,1M | +37% |
| Equity | DKK -538K | -22% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.611 | 2.675 | 2.482 | 1.993 | 2.073 |
| Staff expenses | -1.635 | -1.728 | -1.772 | -1.845 | -1.848 |
| EBITDA | 976 | 947 | 710 | 96 | 225 |
| Depreciation & amort. | -71 | -21 | -69 | -124 | -130 |
| EBIT | 905 | 925 | 641 | -28 | 95 |
| Net financials | -181 | -269 | -999 | -328 | -191 |
| Profit before tax | 724 | 656 | -358 | -357 | -96 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 724 | 656 | -358 | -357 | -96 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.386 | 7.511 | 9.871 | 8.086 | 11.060 |
| Equity | -22.383 | -21.727 | -22.085 | -442 | -538 |
| Long-term debt | 24.414 | 24.735 | 24.915 | 2.593 | 2.572 |
| Short-term debt | 7.355 | 4.503 | 7.041 | 5.935 | 9.026 |
| Total debt | 31.769 | 29.238 | 31.956 | 8.528 | 11.598 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MP Management | Management | 2016 |
| Former (2) | ||
CS Management | Management | 2011 – 2011 |
JG Management | Management | 2012 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2011 | |
| Chairman | 2011 | |
| Former (2) | ||
| Board of Directors | 2011 – 2011 | |
| Chairman | 2011 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Per Sørensen | Management | 0 companies |
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Jesper Goldemann Andersen | Management | 0 companies |
| Henrik Møgelmose | Board of Directors | 0 companies |
| Stéphane Lequin | Board of Directors | 0 companies |
| Thomas Bindschedler | Chairman | 0 companies |
| Michael Egede Budtz | Chairman | 0 companies |