| Revenue | DKK 459K | +5% |
| EBITDA | DKK -118K | -7% |
| Net profit | DKK -158K | -130% |
| Total assets | DKK 2,9M | +45% |
| Equity | DKK -2M | -8% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 119 | 520 | 658 | 500 | 534 | 253 | 383 | 367 | 413 | 617 | 435 | 459 |
| Staff expenses | -559 | -720 | -533 | -475 | -475 | -481 | -474 | -506 | -551 | -546 | -545 | -576 |
| EBITDA | -456 | -201 | 125 | 10 | 59 | -270 | -92 | -139 | -138 | 71 | -110 | -118 |
| Depreciation & amort. | 82 | 99 | -99 | -75 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -538 | -299 | 26 | -65 | 55 | -270 | -92 | -139 | -138 | 71 | -110 | -118 |
| Net financials | -49 | -51 | -545 | -576 | -321 | -729 | 3 | 184 | 418 | 155 | 511 | -40 |
| Profit before tax | -587 | -350 | -519 | -641 | -267 | -999 | -88 | 46 | 281 | 226 | 402 | -158 |
| Tax | -127 | -2 | -29 | 158 | -0 | -0 | -0 | -0 | -12 | -27 | -130 | -0 |
| Net profit | -460 | -348 | -490 | -799 | -267 | -999 | -88 | 46 | 293 | 253 | 531 | -158 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.234 | 735 | 2.632 | 1.700 | 1.550 | 307 | 317 | 508 | 774 | 1.500 | 1.980 | 2.866 |
| Equity | -380 | -368 | -858 | -1.658 | -1.924 | -2.923 | -3.012 | -2.966 | -2.673 | -2.420 | -1.889 | -2.046 |
| Long-term debt | 715 | 760 | 1.554 | 1.496 | 1.574 | 3.015 | 3.193 | 3.296 | 3.356 | 3.389 | 3.569 | 3.664 |
| Short-term debt | 899 | 344 | 1.937 | 1.862 | 1.900 | 214 | 135 | 177 | 91 | 531 | 300 | 1.249 |
| Total debt | 1.614 | 1.103 | 3.490 | 3.358 | 3.474 | 3.230 | 3.328 | 3.474 | 3.447 | 3.920 | 3.868 | 4.912 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Founder | Founder | 2013 | — | — |
LB Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TBC HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
KROGERNE ApS | Company | 33.3% | 33.3% | 2014 |
MHALKIER HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
Gale ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Halkier Larsen | Founder | 0 companies |
| Lars Bo Ive | Management | 0 companies |
| Torben Bjørn Christensen | Board of Directors | 0 companies |
| Jeremy Phillip Gale | Board of Directors | 0 companies |