| Revenue | DKK 7,1M | -14% |
| EBITDA | DKK 539K | +253% |
| Net profit | DKK 502K | +145% |
| Total assets | DKK 9,2M | -9% |
| Equity | DKK 7,2M | +7% |
| Employees | 11 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.237 | 3.746 | 5.234 | 5.234 | 13.697 | 21.969 | 27.500 | 32.817 | 21.530 | 9.749 | 8.282 | 7.099 |
| Staff expenses | -534 | -2.508 | -3.110 | -3.110 | -7.953 | -9.575 | -10.995 | -12.153 | -13.228 | -10.727 | -9.338 | -6.616 |
| EBITDA | 322 | 480 | 914 | 914 | 2.507 | 8.776 | 12.327 | 13.635 | 8.419 | -978 | -353 | 539 |
| Depreciation & amort. | -0 | -0 | -21 | -21 | -92 | -98 | -90 | 3 | 58 | -70 | 351 | 28 |
| EBIT | 322 | 480 | 893 | 893 | 2.415 | 8.678 | 12.237 | 13.632 | 8.361 | -1.048 | -705 | 511 |
| Net financials | 0 | -3 | -24 | -24 | -36 | 59 | -19 | -284 | -303 | -5 | -222 | -9 |
| Profit before tax | 322 | 477 | 868 | 868 | 2.379 | 8.737 | 12.218 | 13.349 | 8.058 | -1.053 | -927 | 502 |
| Tax | 84 | 118 | 196 | 196 | 538 | 2.018 | 2.812 | 3.103 | 1.827 | -197 | 179 | -0 |
| Net profit | 238 | 359 | 672 | 672 | 1.841 | 6.719 | 9.406 | 10.246 | 6.231 | -857 | -1.106 | 502 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 515 | 2.326 | 3.374 | 3.374 | 7.955 | 16.185 | 20.496 | 27.384 | 25.659 | 19.199 | 10.064 | 9.193 |
| Equity | 188 | 547 | 1.220 | 1.220 | 3.955 | 9.174 | 9.930 | 13.176 | 11.407 | 4.550 | 6.716 | 7.218 |
| Long-term debt | 0 | 94 | 76 | 76 | 68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 327 | 1.685 | 2.072 | 2.072 | 3.918 | 7.003 | 10.566 | 14.208 | 14.235 | 14.649 | 3.348 | 1.975 |
| Total debt | 327 | 1.779 | 2.149 | 2.149 | 3.985 | 7.003 | 10.566 | 14.208 | 14.235 | 14.649 | 3.348 | 1.975 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2014 | — | — |
JH Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MEN 11 Holding ApS | Company | 100.0% | 100.0% | 2024 |
Massie Group ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Helmer | Management | 0 companies |
| Jimmi Hamann Simonsen | Management | 0 companies |
| John Kenneth Simonsen | Chairman | 0 companies |