| Revenue | DKK 7,4M | +63% |
| EBITDA | DKK 2,1M | +335% |
| Net profit | DKK 1,3M | +2070% |
| Total assets | DKK 15M | +24% |
| Equity | DKK 5,2M | +31% |
| Employees | 33 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -80 | -46 | -22 | -7 | -6 | -44 | 170 | 905 | 1.510 | 3.364 | 4.181 | 3.778 | 4.577 | 7.442 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -95 | -358 | -879 | -1.574 | -1.829 | -2.960 | -4.084 | -5.293 |
| EBITDA | -80 | -46 | -22 | -7 | -6 | -44 | 75 | 547 | 631 | 1.791 | 2.352 | 819 | 494 | 2.149 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -46 | -46 | -46 | -46 | -76 | -30 |
| EBIT | -80 | -46 | -22 | -7 | -6 | -44 | 75 | 547 | 585 | 1.745 | 2.306 | 773 | 417 | 2.119 |
| Net financials | -3 | -8 | -8 | -6 | -7 | -4 | -6 | -47 | -35 | -41 | -77 | -167 | -328 | -404 |
| Profit before tax | -83 | -54 | -29 | -13 | -13 | -48 | 69 | 501 | 550 | 1.703 | 2.229 | 606 | 90 | 1.715 |
| Tax | -21 | -13 | -7 | -3 | -3 | -10 | 15 | 112 | 122 | 375 | 514 | 151 | 29 | 402 |
| Net profit | -62 | -40 | -22 | -10 | -10 | -38 | 54 | 388 | 428 | 1.328 | 1.715 | 455 | 61 | 1.313 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 127 | 117 | 60 | 51 | 60 | 97 | 476 | 1.501 | 3.719 | 5.076 | 8.349 | 10.987 | 12.103 | 14.960 |
| Equity | 18 | -23 | -45 | -55 | -66 | -103 | -49 | 339 | 767 | 1.996 | 3.635 | 4.015 | 4.001 | 5.229 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63 | 0 | 0 | 0 | 0 |
| Short-term debt | 109 | 140 | 105 | 106 | 125 | 200 | 525 | 1.116 | 2.916 | 2.991 | 4.701 | 6.972 | 8.103 | 9.732 |
| Total debt | 109 | 140 | 105 | 106 | 125 | 200 | 525 | 1.116 | 2.916 | 3.054 | 4.701 | 6.972 | 8.103 | 9.732 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Founder | Founder | 2011 | — | — |
PT Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Philip Thruesen Holding ApS | Company | 66.7% | 66.7% | 2019 |
LARS THRUESEN HOLDING ApS | Company | 10.0% | 10.0% | 2020 |
Fordelingsmodellen.dk ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Thruesen | Founder | 0 companies |
| Philip Thruesen | Management | 0 companies |