| Revenue | DKK 20,1M | +18% |
| EBITDA | DKK -5,1M | +51% |
| Net profit | DKK -11,4M | +29% |
| Total assets | DKK 12,6M | +0% |
| Equity | DKK -136,4M | -9% |
| Employees | 45 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 13.286 | 12.571 | 18.504 | 17.033 | 20.053 |
| Staff expenses | -20.983 | -22.078 | -25.409 | -27.518 | -25.175 |
| EBITDA | -7.697 | -9.507 | -6.905 | -10.486 | -5.122 |
| Depreciation & amort. | -931 | -997 | -1.036 | -907 | -919 |
| EBIT | -8.628 | -10.503 | -7.941 | -11.393 | -6.040 |
| Net financials | -3.089 | -3.544 | -4.135 | -4.680 | -5.334 |
| Profit before tax | -11.717 | -14.047 | -12.076 | -16.073 | -11.374 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -11.717 | -14.047 | -12.076 | -16.073 | -11.374 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 12.373 | 12.565 | 11.867 | 12.603 | 12.575 |
| Equity | -82.871 | -96.918 | -108.994 | -125.067 | -136.441 |
| Long-term debt | 87.093 | 98.492 | 111.052 | 128.103 | 139.155 |
| Short-term debt | 8.150 | 10.992 | 9.809 | 9.566 | 9.861 |
| Total debt | 95.243 | 109.483 | 120.861 | 137.670 | 149.016 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
TO Management | Management | 2013 |
MV Chief Executive Officer | Chief Executive Officer | 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2018 | |
| Board of Directors | 2018 | |
| Chairman | 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Ochner | Management | 0 companies |
| Michael Vassing Westermann | Chief Executive Officer | 0 companies |
| Lars Nørgaard | Board of Directors | 0 companies |
| Lene Ploug Bülow | Board of Directors | 0 companies |
| Anders Steen Westermann | Chairman | 0 companies |