| Revenue | DKK 2,5M | -46% |
| EBITDA | DKK 301K | -87% |
| Net profit | DKK 16K | -99% |
| Total assets | DKK 6,1M | -16% |
| Equity | DKK 4,8M | -17% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 682 | 2.183 | 2.161 | 2.083 | 2.713 | 3.620 | 3.043 | 3.566 | 3.269 | 3.986 | 3.133 | 3.914 | 4.665 | 2.518 |
| Staff expenses | -605 | -1.367 | -1.123 | -1.053 | -1.438 | -1.604 | -1.956 | -1.987 | -1.726 | -2.552 | -2.360 | -2.379 | -2.403 | -2.217 |
| EBITDA | 78 | 816 | 1.038 | 1.030 | 1.275 | 2.017 | 1.086 | 1.579 | 1.544 | 1.434 | 732 | 1.535 | 2.262 | 301 |
| Depreciation & amort. | -199 | -370 | -421 | -411 | -398 | -261 | -240 | -164 | -161 | -304 | -283 | -246 | -249 | -243 |
| EBIT | -122 | 446 | 617 | 619 | 877 | 1.756 | 847 | 1.416 | 1.383 | 1.130 | 450 | 1.289 | 2.013 | 58 |
| Net financials | -30 | -44 | -81 | -282 | -4 | -12 | -7 | -6 | -16 | -18 | 22 | -36 | 24 | -0 |
| Profit before tax | -151 | 402 | 537 | 337 | 873 | 1.744 | 840 | 1.409 | 1.367 | 1.112 | 472 | 1.253 | 2.037 | 58 |
| Tax | -37 | 104 | 136 | 84 | 194 | 386 | 187 | 311 | 302 | 246 | 104 | 286 | 439 | 42 |
| Net profit | -114 | 298 | 401 | 253 | 679 | 1.358 | 652 | 1.099 | 1.065 | 866 | 367 | 967 | 1.598 | 16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.271 | 3.655 | 4.231 | 3.151 | 3.264 | 4.233 | 4.367 | 4.558 | 4.693 | 5.507 | 5.800 | 6.178 | 7.204 | 6.052 |
| Equity | 11 | 309 | 709 | 962 | 1.641 | 2.499 | 2.511 | 3.010 | 3.375 | 3.541 | 3.208 | 4.175 | 5.773 | 4.789 |
| Long-term debt | 2.498 | 2.245 | 1.714 | 899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 762 | 1.101 | 1.807 | 1.290 | 1.623 | 1.734 | 1.841 | 1.536 | 1.305 | 1.939 | 2.592 | 1.984 | 1.419 | 1.251 |
| Total debt | 3.260 | 3.346 | 3.521 | 2.189 | 1.623 | 1.734 | 1.841 | 1.536 | 1.305 | 1.939 | 2.592 | 1.984 | 1.419 | 1.251 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2012 | — | — |
NH Management | Management | 2022 | — | — |
MM Founder | Founder | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Bo Tolstrup | Management | 0 companies |
| Nils Henry Rikard Jõnsson | Management | 0 companies |
| Marcel Meyer | Founder | 0 companies |
| Marcel Meyer | Chairman | 0 companies |
| Yves Ottiger | Board of Directors | 0 companies |
| Martin Andreas Meier | Board of Directors | 0 companies |
| Bojan Dusanic | Board of Directors | 0 companies |