| Revenue | DKK 11,9M | -11% |
| EBITDA | DKK 2,1M | +8% |
| Net profit | DKK 1,7M | -2% |
| Total assets | DKK 3,9M | +14% |
| Equity | DKK 1,1M | +287% |
| Employees | 22 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.988 | 10.718 | 12.750 | 13.363 | 11.936 |
| Staff expenses | -7.733 | -10.728 | -11.704 | -11.374 | -9.787 |
| EBITDA | 255 | -10 | 1.046 | 1.989 | 2.150 |
| Depreciation & amort. | -421 | -399 | -232 | -176 | -80 |
| EBIT | -166 | -409 | 814 | 1.813 | 2.070 |
| Net financials | -28 | -190 | -503 | -27 | 78 |
| Profit before tax | -194 | -599 | 310 | 1.786 | 2.148 |
| Tax | -0 | -0 | -0 | -0 | 402 |
| Net profit | -194 | -599 | 310 | 1.786 | 1.746 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.135 | 2.897 | 2.647 | 3.418 | 3.895 |
| Equity | -1.441 | -2.705 | -2.394 | -608 | 1.137 |
| Long-term debt | 635 | 579 | 592 | 610 | 633 |
| Short-term debt | 3.941 | 5.023 | 4.449 | 3.416 | 2.109 |
| Total debt | 4.575 | 5.602 | 5.041 | 4.027 | 2.742 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MH Management | Management | 2018 |
| Former (1) | ||
CK Management | Management | 2015 – 2018 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Company | 15–19.99% | 15–19.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2025 | |
| Company | 5–9.99% | 5–9.99% | 2023 | |
| Company | 5–9.99% | 5–9.99% | 2023 | |
| Individual | 10–14.99% | 10–14.99% | 2018 | |
| Individual | 10–14.99% | 10–14.99% | 2018 | |
| Individual | 15–19.99% | 15–19.99% | 2018 | |
| Individual | 25–33.32% | 25–33.32% | 2018 | |
| Individual | 10–14.99% | 10–14.99% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Marcus Havmøller Møberg Paysen | Management | 0 companies |
| Casper Klein Edens | Management | 0 companies |