| Revenue | DKK 2,5M | -70% |
| EBITDA | DKK -2,2M | -9584% |
| Net profit | DKK -2,2M | -13129% |
| Total assets | DKK 921K | -78% |
| Equity | DKK -413K | -123% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 748 | 981 | 1.992 | 4.478 | 6.775 | 8.119 | 9.492 | 12.035 | 8.337 | 2.536 |
| Staff expenses | -567 | -849 | -1.856 | -4.076 | -5.969 | -7.247 | -8.759 | -10.678 | -8.314 | -4.702 |
| EBITDA | 181 | 132 | 136 | 402 | 806 | 872 | 732 | 1.357 | 23 | -2.165 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -69 | -84 | -87 | -28 | -28 |
| EBIT | 181 | 132 | 136 | 402 | 806 | 804 | 649 | 1.270 | -5 | -2.193 |
| Net financials | -0 | -1 | -2 | -4 | -10 | -19 | -17 | -6 | -3 | -21 |
| Profit before tax | 181 | 131 | 134 | 398 | 796 | 785 | 632 | 1.264 | -8 | -2.214 |
| Tax | 41 | 29 | 31 | 97 | 177 | 174 | 140 | 282 | 9 | -13 |
| Net profit | 140 | 102 | 103 | 301 | 620 | 611 | 492 | 982 | -17 | -2.201 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 276 | 461 | 976 | 1.898 | 6.126 | 4.147 | 3.085 | 4.267 | 4.246 | 921 |
| Equity | 155 | 257 | 340 | 620 | 670 | 1.281 | 1.423 | 2.405 | 1.788 | -413 |
| Long-term debt | 41 | 0 | 0 | 90 | 642 | 636 | 145 | 299 | 13 | 0 |
| Short-term debt | 80 | 204 | 637 | 1.189 | 4.775 | 2.201 | 1.493 | 1.555 | 2.441 | 1.332 |
| Total debt | 120 | 204 | 637 | 1.278 | 5.417 | 2.837 | 1.638 | 1.854 | 2.454 | 1.332 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vestergaard Ventures Holding ApS | Company | 50.0% | 50.0% | 2022 |
Capital Zero Holding ApS | Company | 100.0% | 100.0% | 2023 |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Fisker Mølgaard Markussen | Management | 0 companies |