| Revenue | DKK 3M | -4% |
| EBITDA | DKK -2,8M | -29% |
| Net profit | DKK 7,7M | +1347% |
| Total assets | DKK 63,7M | +4% |
| Equity | DKK 18,7M | +70% |
| Employees | 10 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 240 | 182 | 709 | 3.114 | 2.990 |
| Staff expenses | -5.353 | -5.325 | -5.530 | -5.283 | -5.796 |
| EBITDA | -5.113 | -5.142 | -4.820 | -2.170 | -2.806 |
| Depreciation & amort. | -4.054 | -3.931 | -4.210 | -3.997 | -8.132 |
| EBIT | -9.167 | -9.074 | -9.030 | -6.166 | -10.938 |
| Net financials | 10.955 | 12.213 | 12.329 | 5.367 | 20.826 |
| Profit before tax | 1.694 | 3.139 | 3.299 | -799 | 9.887 |
| Tax | 966 | 582 | 808 | -184 | 2.219 |
| Net profit | 729 | 2.557 | 2.490 | -615 | 7.668 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 62.324 | 59.323 | 58.362 | 60.929 | 63.659 |
| Equity | 6.569 | 9.127 | 11.617 | 11.002 | 18.670 |
| Long-term debt | 10.000 | 10.000 | 10.000 | 10.000 | 5.000 |
| Short-term debt | 42.995 | 36.855 | 32.480 | 35.846 | 34.413 |
| Total debt | 52.995 | 46.855 | 42.480 | 45.846 | 39.413 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MR Management | Management | 2015 |
BN Management | Management | 2015 |
HH Founder | Founder | 2015 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 50–66.65% | 2018 | |
| Company | 10–14.99% | 33.33–49.99% | 2018 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Ro Larsen | Management | 0 companies |
| Bjørn Nedergård | Management | 0 companies |
| Henrik Helsengreen | Founder | 0 companies |