| Revenue | DKK 10,4M | +4% |
| EBITDA | DKK 13K | -97% |
| Net profit | DKK 8K | -98% |
| Total assets | DKK 5,3M | +5% |
| Equity | DKK 3,8M | +0% |
| Employees | 17 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.367 | 1.800 | 2.345 | 2.797 | 3.093 | 4.395 | 8.429 | 10.829 | 10.012 | 10.422 |
| Staff expenses | -1.008 | -1.648 | -2.325 | -2.624 | -2.501 | -3.250 | -5.217 | -7.787 | -9.547 | -10.409 |
| EBITDA | 359 | 152 | 20 | 173 | 592 | 1.145 | 3.213 | 3.042 | 465 | 13 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8 |
| EBIT | 359 | 152 | 20 | 173 | 592 | 1.145 | 3.213 | 3.042 | 465 | 5 |
| Net financials | -0 | -5 | -1 | -0 | -3 | -11 | -15 | -0 | -1 | -1 |
| Profit before tax | 359 | 147 | 18 | 173 | 590 | 1.134 | 3.198 | 3.042 | 464 | 4 |
| Tax | 80 | 33 | 5 | 38 | 131 | 256 | 716 | 699 | 114 | -4 |
| Net profit | 279 | 114 | 13 | 135 | 459 | 878 | 2.482 | 2.343 | 350 | 8 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 624 | 663 | 702 | 1.065 | 2.004 | 3.417 | 6.156 | 6.683 | 5.045 | 5.286 |
| Equity | 329 | 293 | 306 | 441 | 800 | 2.210 | 4.092 | 4.335 | 3.785 | 3.793 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 295 | 370 | 395 | 624 | 1.204 | 1.207 | 2.063 | 2.348 | 1.259 | 1.489 |
| Total debt | 295 | 370 | 395 | 624 | 1.204 | 1.207 | 2.063 | 2.348 | 1.259 | 1.489 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2021 | — | — |
MW Management | Management | 2015 | — | — |
FS | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Wass Holding ApS | Company | 33.3% | 33.3% | 2015 |
Modigliani ApS | Company | 33.3% | 33.3% | 2015 |
Goth-Rindal Holding ApS | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Goth-Rindal | Management | 0 companies |
| Maria Wass-Danielsen | Management | 0 companies |
| Filip Svend Christoffer Modigliani Zibrandtsen | Management | 0 companies |