| Revenue | DKK 1,3M | -11% |
| EBITDA | DKK 54K | -8% |
| Net profit | DKK 31K | -22% |
| Total assets | DKK 191K | -57% |
| Equity | DKK 146K | -12% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 267 | 404 | 615 | 1.230 | 1.723 | 2.127 | 1.739 | 1.414 | 1.261 |
| Staff expenses | -130 | -529 | -739 | -1.238 | -1.531 | -1.917 | -1.925 | -1.356 | -1.207 |
| EBITDA | 137 | -125 | -123 | -30 | 179 | 105 | -186 | 59 | 54 |
| Depreciation & amort. | -4 | -13 | -26 | -33 | -26 | -10 | -0 | -0 | -0 |
| EBIT | 133 | -138 | -150 | -62 | 153 | 95 | -186 | 59 | 54 |
| Net financials | -1 | -3 | -2 | -1 | -3 | 2 | 2 | -4 | -14 |
| Profit before tax | 132 | -141 | -152 | -63 | 150 | 97 | -184 | 54 | 41 |
| Tax | 30 | -29 | -31 | -0 | -0 | -0 | -37 | 15 | 10 |
| Net profit | 102 | -112 | -121 | -51 | 108 | 73 | -147 | 40 | 31 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 250 | 379 | 319 | 487 | 882 | 741 | 503 | 442 | 191 |
| Equity | 102 | 218 | 97 | 46 | 154 | 272 | 125 | 165 | 146 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 147 | 161 | 222 | 441 | 728 | 469 | 378 | 277 | 45 |
| Total debt | 147 | 161 | 222 | 441 | 728 | 469 | 378 | 277 | 45 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2015 | — | — |
MO Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. Feldthus ApS | Company | 50.0% | 50.0% | 2024 |
Omhu Group ApS | Company | 50.0% | 50.0% | 2024 |
| Individual | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Marcus Leth Feldthus | Management | 0 companies |
| Mads Oscar Haumann | Management | 0 companies |