| Revenue | DKK 1,7M | +170% |
| EBITDA | DKK 126K | +246% |
| Net profit | DKK 15K | +109% |
| Total assets | DKK 2,4M | +52% |
| Equity | DKK -30K | +33% |
| Employees | 5 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 369 | 689 | 1.084 | 1.758 | 999 | 1.239 | 61 | 544 | 192 | 627 | 1.692 |
| Staff expenses | -185 | -557 | -800 | -1.284 | -1.131 | -1.030 | -987 | -1.194 | -1.150 | -714 | -1.566 |
| EBITDA | 184 | 133 | 284 | 475 | -132 | 209 | -926 | -649 | -958 | -87 | 126 |
| Depreciation & amort. | -0 | -0 | -0 | -2 | -11 | -11 | -18 | -12 | -0 | -0 | -0 |
| EBIT | 184 | 133 | 284 | 473 | -143 | 198 | -944 | -662 | -958 | -87 | 126 |
| Net financials | -1 | -1 | -5 | -10 | 1 | -5 | -12 | -86 | -157 | -105 | -118 |
| Profit before tax | 182 | 132 | 278 | 463 | -142 | 193 | -956 | -747 | -1.114 | -191 | 9 |
| Tax | 43 | 29 | 62 | 104 | -30 | 43 | -262 | -162 | -237 | -24 | -6 |
| Net profit | 139 | 103 | 217 | 359 | -113 | 150 | -694 | -586 | -877 | -167 | 15 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 328 | 556 | 952 | 1.374 | 1.077 | 1.281 | 873 | 1.415 | 1.693 | 1.604 | 2.442 |
| Equity | 189 | 291 | 508 | 767 | 555 | 705 | 10 | -575 | 123 | -44 | -30 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 220 | 220 | 220 | 8 |
| Short-term debt | 139 | 264 | 441 | 604 | 522 | 561 | 863 | 1.771 | 1.350 | 1.428 | 2.464 |
| Total debt | 139 | 264 | 441 | 604 | 522 | 561 | 863 | 1.991 | 1.570 | 1.648 | 2.472 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2015 | — | — |
LB Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
m2invision ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Starcke | Management | 0 companies |
| Lene Bols Starcke | Management | 0 companies |