| Revenue | DKK 6M | +5% |
| EBITDA | DKK 875K | +721% |
| Net profit | DKK 677K | +973% |
| Total assets | DKK 3,9M | +17% |
| Equity | DKK 3,2M | +27% |
| Employees | 18 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -220 | -1.377 | -2.621 | 3.408 | 3.448 | 4.865 | 3.695 | 4.317 | 5.771 | 6.038 |
| Staff expenses | -99 | -806 | -1.376 | -3.115 | -3.849 | -2.478 | -3.064 | -3.663 | -5.665 | -5.164 |
| EBITDA | 70 | 110 | -38 | 294 | -401 | 1.202 | 631 | 654 | 107 | 875 |
| Depreciation & amort. | 60 | 142 | 248 | -8 | -25 | -31 | -31 | -26 | -12 | -0 |
| EBIT | 10 | -31 | -285 | 286 | -426 | 1.171 | 600 | 628 | 95 | 875 |
| Net financials | 0 | -0 | 0 | 9 | -7 | -6 | -16 | -20 | 5 | 10 |
| Profit before tax | 10 | -31 | -285 | 295 | -433 | 1.165 | 584 | 608 | 100 | 884 |
| Tax | -0 | -0 | -71 | 69 | -74 | 268 | 140 | 141 | 37 | 207 |
| Net profit | 10 | -31 | -214 | 226 | -359 | 897 | 444 | 468 | 63 | 677 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 183 | 377 | 821 | 1.332 | 1.465 | 3.927 | 3.034 | 3.274 | 3.311 | 3.872 |
| Equity | 40 | 72 | 286 | 511 | 152 | 1.049 | 1.943 | 2.411 | 2.474 | 3.151 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 208 | 188 | 0 | 0 | 0 |
| Short-term debt | 142 | 306 | 535 | 818 | 1.313 | 2.668 | 903 | 863 | 838 | 721 |
| Total debt | 142 | 306 | 535 | 818 | 1.313 | 2.876 | 1.091 | 863 | 838 | 721 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2015 | — | — |
MG Founder | Founder | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JHR Invest ApS | Company | 50.0% | 50.0% | 2024 |
Handberg Capital ApS | Company | 20.0% | 20.0% | 2024 |
FOUNTAINHEAD ApS | Company | 10.0% | 10.0% | 2021 |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jimmy Bryan Ole Holst Rydahl | Management | 0 companies |
| Michael Gehrke | Founder | 0 companies |