| Revenue | DKK 13,3M | +5% |
| EBITDA | DKK 4,1M | -20% |
| Net profit | DKK 3M | -21% |
| Total assets | DKK 9,5M | -16% |
| Equity | DKK 8,1M | -9% |
| Employees | 9 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.891 | 4.191 | 6.027 | 4.837 | 6.301 | 8.181 | 7.760 | 8.662 | 7.917 | 11.856 | 12.642 | 13.332 |
| Staff expenses | -1.846 | -3.052 | -4.732 | -4.413 | -4.779 | -5.656 | -5.288 | -5.126 | -4.568 | -6.242 | -7.541 | -9.256 |
| EBITDA | 45 | 1.139 | 1.294 | 424 | 1.522 | 2.525 | 2.472 | 3.536 | 3.349 | 5.614 | 5.101 | 4.076 |
| Depreciation & amort. | -2 | -14 | -34 | -52 | -61 | -64 | -53 | -47 | -49 | -57 | -57 | -67 |
| EBIT | 43 | 1.125 | 1.261 | 372 | 1.461 | 2.461 | 2.419 | 3.488 | 3.299 | 5.557 | 5.044 | 4.009 |
| Net financials | -52 | -14 | 1 | -8 | -22 | -5 | -69 | -36 | -55 | -38 | -91 | -57 |
| Profit before tax | -9 | 1.111 | 1.261 | 365 | 1.440 | 2.456 | 2.350 | 3.453 | 3.245 | 5.519 | 4.954 | 3.952 |
| Tax | 18 | 292 | 309 | 96 | 333 | 552 | 540 | 781 | 732 | 1.232 | 1.109 | 903 |
| Net profit | -27 | 819 | 952 | 269 | 1.107 | 1.904 | 1.811 | 2.671 | 2.513 | 4.286 | 3.845 | 3.049 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 511 | 1.768 | 3.524 | 3.311 | 4.436 | 6.069 | 5.154 | 8.359 | 6.827 | 14.114 | 11.399 | 9.537 |
| Equity | 57 | 876 | 1.828 | 1.297 | 2.404 | 3.408 | 3.518 | 5.189 | 5.702 | 7.989 | 8.833 | 8.082 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 361 | 62 | 0 |
| Short-term debt | 453 | 891 | 1.697 | 2.014 | 2.033 | 2.662 | 1.636 | 3.169 | 1.121 | 5.764 | 2.496 | 1.446 |
| Total debt | 453 | 891 | 1.697 | 2.014 | 2.033 | 2.662 | 1.636 | 3.169 | 1.121 | 6.125 | 2.558 | 1.446 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2012 | — | — |
FB Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SUN MOON STAR HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
SUN KILL MOON HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Gjesing | Management | 0 companies |
| Frederik Bjerregaard Sørensen | Management | 0 companies |
| Mariusz Wojciech Kajetan Skronski | Chairman | 0 companies |