| Revenue | DKK 37,3M | +178% |
| EBITDA | DKK 5,9M | +5287% |
| Net profit | DKK 4,4M | +1550% |
| Total assets | DKK 11M | +89% |
| Equity | DKK 4,4M | +12899% |
| Employees | 44 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 1.359 | 1.092 | 2.864 | 3.779 | 11.413 | 8.584 | 13.391 | 37.267 |
| Staff expenses | -0 | -0 | -846 | -936 | -1.939 | -2.812 | -10.137 | -12.271 | -13.505 | -15.004 |
| EBITDA | 154 | 121 | 513 | 156 | 925 | 967 | 1.276 | -3.806 | -114 | 5.921 |
| Depreciation & amort. | -0 | -0 | -0 | -3 | -7 | -4 | -113 | -113 | -113 | -106 |
| EBIT | 154 | 121 | 513 | 153 | 918 | 963 | 1.163 | -3.919 | -227 | 5.816 |
| Net financials | -69 | -64 | -260 | -230 | -61 | 27 | -101 | -91 | -112 | -113 |
| Profit before tax | 86 | 57 | 253 | -77 | 857 | 990 | 1.062 | -4.010 | -339 | 5.703 |
| Tax | 19 | 13 | 65 | -18 | 191 | 222 | 238 | -876 | -35 | 1.309 |
| Net profit | 67 | 45 | 189 | -59 | 666 | 769 | 824 | -3.133 | -303 | 4.394 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 575 | 877 | 1.472 | 978 | 2.997 | 2.938 | 7.751 | 4.788 | 5.802 | 10.963 |
| Equity | 117 | 174 | 362 | 521 | 1.187 | 1.730 | 3.706 | 337 | 34 | 4.428 |
| Long-term debt | 19 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 440 | 691 | 1.110 | 456 | 1.810 | 1.208 | 3.968 | 4.450 | 5.768 | 6.482 |
| Total debt | 458 | 703 | 1.110 | 456 | 1.810 | 1.208 | 3.968 | 4.450 | 5.768 | 6.482 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
BV Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Luxsun Nordic Newco ApS | Company | 100.0% | 100.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Mads-Ole Pedersen | Chief Executive Officer | 0 companies |
| Bo Vinding | Management | 0 companies |