| Revenue | DKK 5,1M | +42% |
| EBITDA | DKK 1,1M | +176% |
| Net profit | DKK 825K | +176% |
| Total assets | DKK 2,4M | +62% |
| Equity | DKK 1,4M | +139% |
| Employees | 13 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 185 | 158 | 589 | 920 | 1.670 | 3.465 | 4.052 | 4.039 | 5.311 | 7.158 | 4.352 | 3.582 | 5.075 |
| Staff expenses | -160 | -64 | -433 | -824 | -1.479 | -2.772 | -3.786 | -3.384 | -4.476 | -5.631 | -4.792 | -3.151 | -3.999 |
| EBITDA | 26 | 94 | 157 | 96 | 191 | 693 | 266 | 655 | 835 | 1.527 | -440 | 389 | 1.076 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 26 | 94 | 157 | 96 | 191 | 693 | 266 | 655 | 835 | 1.527 | -440 | 389 | 1.076 |
| Net financials | 0 | -0 | -109 | -1 | 2 | -9 | 10 | -1 | 7 | -30 | -11 | -6 | 5 |
| Profit before tax | 26 | 94 | 48 | 96 | 193 | 684 | 275 | 654 | 842 | 1.498 | -450 | 383 | 1.081 |
| Tax | 9 | 24 | 13 | 23 | 45 | 151 | 62 | 146 | 191 | 333 | -97 | 84 | 256 |
| Net profit | 17 | 70 | 35 | 73 | 148 | 533 | 213 | 508 | 652 | 1.164 | -353 | 299 | 825 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 191 | 289 | 268 | 345 | 821 | 1.737 | 1.269 | 2.230 | 1.936 | 2.327 | 1.378 | 1.457 | 2.365 |
| Equity | 133 | 204 | 138 | 211 | 360 | 793 | 606 | 914 | 1.085 | 1.650 | 296 | 595 | 1.420 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 58 | 86 | 130 | 134 | 462 | 944 | 663 | 1.317 | 851 | 677 | 1.082 | 862 | 945 |
| Total debt | 58 | 86 | 130 | 134 | 462 | 944 | 663 | 1.317 | 851 | 677 | 1.082 | 862 | 945 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2013 | — | — |
MS Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MD Holding af 2018 ApS | Company | 50.0% | 50.0% | 2018 |
Rapco ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Dahl Jensen | Management | 0 companies |
| Martin Svane | Management | 0 companies |