| Revenue | DKK 986K | -9% |
| EBITDA | DKK 98K | -52% |
| Net profit | DKK 37K | -69% |
| Total assets | DKK 900K | -17% |
| Equity | DKK 559K | -23% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 306 | 798 | 801 | 996 | 762 | 934 | 1.172 | 914 | 1.078 | 986 |
| Staff expenses | -404 | -653 | -868 | -787 | -705 | -591 | -836 | -974 | -875 | -888 |
| EBITDA | -99 | 144 | -68 | 209 | 57 | 342 | 337 | -60 | 203 | 98 |
| Depreciation & amort. | -55 | -82 | -82 | -89 | -112 | -47 | -62 | -62 | -54 | -44 |
| EBIT | -153 | 62 | -150 | 120 | -55 | 295 | 275 | -122 | 149 | 55 |
| Net financials | -1 | -1 | -0 | -3 | -4 | 24 | 1 | 5 | 10 | 0 |
| Profit before tax | -154 | 61 | -150 | 117 | -59 | 320 | 276 | -116 | 159 | 55 |
| Tax | -33 | 13 | -33 | 29 | -12 | 75 | 69 | -16 | 39 | 18 |
| Net profit | -121 | 48 | -117 | 88 | -46 | 245 | 206 | -100 | 120 | 37 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 493 | 513 | 351 | 607 | 563 | 1.028 | 1.258 | 1.072 | 1.079 | 900 |
| Equity | 279 | 326 | 209 | 298 | 251 | 496 | 702 | 602 | 722 | 559 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 19 | 73 | 0 | 36 | 23 |
| Short-term debt | 215 | 186 | 142 | 309 | 312 | 493 | 466 | 469 | 318 | 317 |
| Total debt | 215 | 186 | 142 | 309 | 312 | 512 | 539 | 469 | 354 | 341 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2015 | — | — |
JB Founder | Founder | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MO9 HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
Blicher Capital ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Milan Damjanovic | Management | 0 companies |
| Jan Blicher Grunnet | Founder | 0 companies |