| Revenue | DKK 2,3M | +19% |
| EBITDA | DKK 1,1M | +27% |
| Net profit | DKK 357K | +96% |
| Total assets | DKK 7,6M | +1% |
| Equity | DKK 946K | +61% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.177 | 1.800 | 1.933 | 1.941 | 2.319 |
| Staff expenses | -972 | -970 | -990 | -1.056 | -1.193 |
| EBITDA | 1.205 | 829 | 942 | 885 | 1.126 |
| Depreciation & amort. | -223 | -247 | -277 | -277 | -332 |
| EBIT | 983 | 582 | 666 | 608 | 795 |
| Net financials | -281 | -266 | -363 | -378 | -374 |
| Profit before tax | 702 | 315 | 303 | 229 | 421 |
| Tax | 155 | 33 | 99 | 47 | 65 |
| Net profit | 547 | 246 | 204 | 182 | 357 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.325 | 6.586 | 8.038 | 7.534 | 7.630 |
| Equity | 657 | 903 | 1.107 | 589 | 946 |
| Long-term debt | 3.733 | 3.318 | 5.800 | 5.658 | 5.463 |
| Short-term debt | 1.707 | 2.102 | 861 | 1.019 | 953 |
| Total debt | 5.440 | 5.419 | 6.662 | 6.678 | 6.416 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MA Management | Management | 2013 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2013 – 2016 | |
| Board of Directors | 2013 – 2016 | |
| Board of Directors | 2013 – 2016 | |
| Chairman | 2013 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mia Anne Helving Rasmussen | Management | 0 companies |
| Knud Rasmussen | Board of Directors | 0 companies |
| Niels Martin Felle Larsen | Board of Directors | 0 companies |
| Michael Helving Rasmussen | Board of Directors | 0 companies |
| Lasse Grib Helving Rasmussen | Chairman | 0 companies |