| Revenue | DKK 5,9M | +22% |
| EBITDA | DKK 1,4M | +104% |
| Net profit | DKK 1,1M | +1024% |
| Total assets | DKK 12,6M | +0% |
| Equity | DKK 30K | +103% |
| Employees | 10 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 241 | 683 | 1.459 | 3.574 | 4.620 | 5.375 | 4.255 | 2.776 | 4.837 | 5.902 |
| Staff expenses | -50 | -95 | -1.269 | -2.730 | -3.927 | -4.666 | -5.163 | -4.708 | -4.163 | -4.526 |
| EBITDA | 191 | 588 | 189 | 843 | 693 | 709 | -908 | -1.933 | 674 | 1.377 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -2 | -13 | -13 | -13 | -190 | -193 |
| EBIT | 191 | 588 | 189 | 843 | 691 | 696 | -921 | -1.946 | 484 | 1.183 |
| Net financials | 3 | -60 | 294 | -24 | -183 | -183 | -226 | -73 | -470 | -88 |
| Profit before tax | 193 | 528 | 483 | 820 | 508 | 513 | -1.147 | -2.019 | 14 | 1.095 |
| Tax | 46 | 130 | 132 | 162 | 118 | 116 | -245 | -0 | -85 | -17 |
| Net profit | 147 | 398 | 351 | 658 | 390 | 397 | -902 | -2.019 | 99 | 1.112 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 971 | 4.905 | 7.714 | 11.205 | 9.224 | 15.469 | 14.175 | 9.461 | 12.611 | 12.630 |
| Equity | 197 | 595 | 946 | 1.721 | 2.245 | 1.520 | 838 | -1.181 | -1.082 | 30 |
| Long-term debt | 1 | 0 | 0 | 0 | 40 | 128 | 2.643 | 982 | 0 | 0 |
| Short-term debt | 773 | 4.310 | 6.768 | 9.484 | 6.936 | 13.822 | 10.694 | 9.660 | 13.693 | 12.599 |
| Total debt | 774 | 4.310 | 6.768 | 9.484 | 6.976 | 13.949 | 13.337 | 10.642 | 13.693 | 12.599 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
mdruedal holding ApS | Company | 50.0% | 50.0% | 2025 |
| Individual | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Druedal Larsen | Management | 0 companies |
| Dan Christian Larsen | Chairman | 0 companies |