| Revenue | DKK 2,2M | +17% |
| EBITDA | DKK -160K | -180% |
| Net profit | DKK -145K | -216% |
| Total assets | DKK 789K | +81% |
| Equity | DKK 30K | -83% |
| Employees | 4 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 89 | 102 | 151 | 350 | 291 | -122 | 624 | 647 | 445 | 1.891 | 2.216 |
| Staff expenses | -0 | -0 | -75 | -172 | -154 | -441 | -515 | -559 | -388 | -1.690 | -2.376 |
| EBITDA | 89 | 102 | 76 | 178 | 136 | -563 | 109 | 88 | 57 | 200 | -160 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8 | -19 |
| EBIT | 89 | 102 | 76 | 178 | 136 | -563 | 109 | 88 | 57 | 192 | -179 |
| Net financials | 0 | -1 | -3 | -6 | -4 | -9 | -6 | -7 | -1 | -6 | -1 |
| Profit before tax | 89 | 101 | 73 | 172 | 132 | -572 | 103 | 80 | 56 | 186 | -179 |
| Tax | 21 | 23 | 16 | 55 | 37 | -122 | 23 | 19 | 21 | 61 | -35 |
| Net profit | 68 | 78 | 56 | 117 | 95 | -450 | 80 | 62 | 35 | 125 | -145 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 549 | 860 | 877 | 1.571 | 1.443 | 1.548 | 936 | 302 | 451 | 436 | 789 |
| Equity | 118 | 196 | 252 | 370 | 365 | -185 | -105 | -43 | -9 | 175 | 30 |
| Long-term debt | 0 | 0 | 11 | 55 | 37 | 0 | 23 | 19 | 21 | 48 | 0 |
| Short-term debt | 431 | 664 | 613 | 1.147 | 1.042 | 1.733 | 1.019 | 327 | 439 | 200 | 759 |
| Total debt | 431 | 664 | 625 | 1.202 | 1.078 | 1.733 | 1.042 | 345 | 460 | 248 | 759 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2015 | — | — |
MM Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mikkel Marschall Holding ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Marschall | Management | 0 companies |
| Mikkel Marschall | Management | 0 companies |