| Revenue | DKK 590K | -21% |
| EBITDA | DKK 148K | -68% |
| Net profit | DKK 97K | -58% |
| Total assets | DKK 2,1M | +58% |
| Equity | DKK 571K | +20% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 68 | 550 | 683 | 708 | 618 | 593 | 400 | 1.015 | 746 | 747 | 590 |
| Staff expenses | -868 | -674 | -510 | -419 | -457 | -340 | -698 | -314 | -221 | -280 | -353 |
| EBITDA | -800 | -124 | 173 | 289 | 161 | 253 | -298 | 701 | 526 | 467 | 148 |
| Depreciation & amort. | -99 | -99 | -99 | -99 | -99 | -99 | -146 | -183 | -327 | -160 | -0 |
| EBIT | -899 | -222 | 74 | 190 | 63 | 154 | -444 | 518 | 199 | 307 | 148 |
| Net financials | -58 | -117 | -47 | -9 | -57 | -47 | -39 | -165 | -49 | -14 | -23 |
| Profit before tax | -957 | -340 | 27 | 181 | 6 | 108 | -483 | 353 | 150 | 293 | 124 |
| Tax | -0 | -40 | -8 | -121 | -22 | -20 | -0 | -22 | 33 | 64 | 27 |
| Net profit | -957 | -299 | 35 | 303 | 28 | 127 | -483 | 375 | 117 | 228 | 97 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.614 | 2.821 | 3.067 | 3.346 | 3.476 | 3.701 | 4.312 | 3.469 | 1.859 | 1.350 | 2.135 |
| Equity | 43 | -256 | -221 | 82 | 110 | 237 | -246 | 129 | 245 | 474 | 571 |
| Long-term debt | 1.120 | 1.352 | 1.582 | 1.565 | 1.585 | 1.616 | 1.649 | 1.661 | 896 | 73 | 3 |
| Short-term debt | 1.451 | 1.724 | 1.705 | 1.699 | 1.782 | 1.848 | 2.910 | 1.680 | 718 | 804 | 1.562 |
| Total debt | 2.570 | 3.077 | 3.287 | 3.264 | 3.367 | 3.464 | 4.559 | 3.341 | 1.613 | 877 | 1.564 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Management | Management | 2022 | — | — |
CV Management | Management | 2014 | — | — |
MT Management | Management | 2015 | — | — |
LB Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
5M INVESTMENT ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jannie Winkel Madsen | Management | 0 companies |
| Carsten Vilhelmsen | Management | 0 companies |
| Morten Tange Hansen | Management | 0 companies |
| Louise Binne Andersen | Management | 0 companies |
| Søren Gaardsted Madsen | Chairman | 0 companies |
| Kim Rutting Schweitz | Board of Directors | 0 companies |
| Henrik Struski | Board of Directors | 0 companies |
| Rasmus Winkel Gaardsted Madsen | Board of Directors | 0 companies |
| Michael Winkel Skadborg | Board of Directors | 0 companies |