| Revenue | DKK 26,2M | +49% |
| EBITDA | DKK 5,2M | +147% |
| Net profit | DKK 3,8M | +153% |
| Total assets | DKK 15,5M | +46% |
| Equity | DKK 9,2M | +71% |
| Employees | 31 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.110 | 4.060 | 10.028 | 17.565 | 26.179 |
| Staff expenses | -1.729 | -3.299 | -6.997 | -15.388 | -20.950 |
| EBITDA | 373 | 762 | 3.022 | 2.120 | 5.228 |
| Depreciation & amort. | -51 | -81 | -119 | -153 | -203 |
| EBIT | 322 | 681 | 2.903 | 1.967 | 5.025 |
| Net financials | -7 | -12 | -17 | -7 | -78 |
| Profit before tax | 315 | 669 | 2.886 | 1.960 | 4.947 |
| Tax | 74 | 152 | 635 | 447 | 1.113 |
| Net profit | 240 | 517 | 2.251 | 1.513 | 3.834 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.218 | 4.129 | 7.247 | 10.666 | 15.520 |
| Equity | 640 | 1.607 | 3.858 | 5.371 | 9.206 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.562 | 2.374 | 3.141 | 4.955 | 5.658 |
| Total debt | 1.562 | 2.374 | 3.141 | 4.955 | 5.658 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MM Management | Management | 2019 |
| Former (3) | ||
RE Management | Management | 2015 – 2017 |
CØ Management | Management | 2019 – 2019 |
JB Management | Management | 2017 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 | |
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Muus | Management | 0 companies |
| Rikke Ejsenhardt Larsen | Management | 0 companies |
| Claus Øvad Vinther | Management | 0 companies |
| Jette Bech Vinther | Management | 0 companies |
| Ruben Bliksted | Board of Directors | 0 companies |
| Mette Lien Larsen | Board of Directors | 0 companies |