| Revenue | DKK 10,9M | +70% |
| EBITDA | DKK 2M | +243% |
| Net profit | DKK 1,5M | +250% |
| Total assets | DKK 3,7M | +50% |
| Equity | DKK 2,1M | +146% |
| Employees | 30 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.369 | 3.556 | 4.149 | 6.417 | 10.883 |
| Staff expenses | -3.526 | -3.669 | -3.467 | -5.831 | -8.874 |
| EBITDA | -157 | -113 | 682 | 586 | 2.008 |
| Depreciation & amort. | -1 | -8 | -8 | -7 | -0 |
| EBIT | -158 | -121 | 674 | 579 | 2.008 |
| Net financials | -29 | -25 | -24 | -12 | -38 |
| Profit before tax | -187 | -145 | 650 | 567 | 1.970 |
| Tax | -0 | -52 | 91 | 132 | 448 |
| Net profit | -187 | -93 | 558 | 435 | 1.523 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.719 | 1.193 | 1.703 | 2.494 | 3.743 |
| Equity | 260 | 166 | 725 | 860 | 2.112 |
| Long-term debt | 136 | 136 | 0 | 0 | 0 |
| Short-term debt | 1.323 | 890 | 976 | 1.634 | 1.630 |
| Total debt | 1.459 | 1.027 | 976 | 1.634 | 1.630 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MN Management | Management | 2014 |
CA Management | Management | 2013 |
| Former (1) | ||
DM Management | Management | 2020 – 2021 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2024 | |
| Individual | 5–9.99% | 5–9.99% | 2024 | |
| Individual | 5–9.99% | 5–9.99% | 2024 | |
| Company | 20–24.99% | 33.33–49.99% | 2019 | |
| Company | 25–33.32% | 0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Michelle Nielsen-Dharmaratne | Management | 0 companies |
| Christian Achermann | Management | 0 companies |
| Ditte Marquard Jessen | Management | 0 companies |