| Revenue | DKK 114K | -91% |
| EBITDA | DKK -696K | -232% |
| Net profit | DKK -811K | -330% |
| Total assets | DKK 2,6M | -21% |
| Equity | DKK 2,3M | -26% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.049 | 1.150 | 225 | 509 | 584 | 587 | 1.061 | 964 | 1.294 | 1.028 | 1.333 | 114 |
| Staff expenses | -216 | -371 | -283 | -278 | -294 | -324 | -307 | -263 | -408 | -463 | -805 | -810 |
| EBITDA | 208 | 95 | -58 | 231 | 290 | 263 | 753 | 683 | 880 | 565 | 528 | -696 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -75 | -75 | -75 |
| EBIT | 208 | 95 | -58 | 231 | 290 | 263 | 753 | 683 | 874 | 490 | 453 | -771 |
| Net financials | -3 | -2 | -27 | -33 | -40 | -81 | -65 | -19 | 1 | -3 | 2 | -3 |
| Profit before tax | 205 | 93 | -86 | 198 | 250 | 182 | 688 | 664 | 875 | 487 | 455 | -774 |
| Tax | 54 | 26 | -17 | 46 | 55 | 44 | 156 | 152 | 194 | 105 | 102 | 37 |
| Net profit | 151 | 67 | -69 | 152 | 195 | 138 | 532 | 513 | 681 | 382 | 353 | -811 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 403 | 582 | 1.270 | 1.689 | 2.269 | 2.235 | 2.754 | 2.560 | 3.129 | 3.266 | 3.357 | 2.642 |
| Equity | 231 | 298 | 546 | 698 | 893 | 1.031 | 1.564 | 2.077 | 2.758 | 3.139 | 3.142 | 2.331 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 172 | 284 | 724 | 991 | 1.376 | 1.204 | 1.190 | 483 | 371 | 106 | 203 | 300 |
| Total debt | 172 | 284 | 724 | 991 | 1.376 | 1.204 | 1.190 | 483 | 371 | 106 | 203 | 300 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MØ Management | Management | 2016 | — | — |
SB Founder | Founder | 2013 | — | — |
MS Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2020 | |
VM Holding, Aalborg ApS | Company | 25.0% | 25.0% | 2020 |
| Individual | 25.0% | 25.0% | 2020 | |
| Individual | 10.0% | 10.0% | 2020 | |
MAX VINTHER HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Max Øvad Vinther | Management | 0 companies |
| Stine Bundgaard | Founder | 0 companies |
| Michael Secher | Management | 0 companies |
| Gert Sørensen | Chairman | 0 companies |