| Revenue | DKK 15,3M | +57% |
| EBITDA | DKK 5,4M | +145% |
| Net profit | DKK 3,2M | -25% |
| Total assets | DKK 29,6M | +3% |
| Equity | DKK 17,4M | -10% |
| Employees | 7 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 12.181 | 8.639 | 7.570 | 9.797 | 15.334 |
| Staff expenses | -7.868 | -6.197 | -5.259 | -7.580 | -9.910 |
| EBITDA | 4.313 | 2.442 | 2.311 | 2.217 | 5.424 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.313 | 2.442 | 2.311 | 2.217 | 5.424 |
| Net financials | -206 | 1.230 | -455 | 2.647 | -965 |
| Profit before tax | 4.107 | 3.672 | 1.857 | 4.865 | 4.459 |
| Tax | 913 | 501 | 569 | 612 | 1.252 |
| Net profit | 3.194 | 3.171 | 1.288 | 4.253 | 3.207 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 34.778 | 42.159 | 31.684 | 28.574 | 29.565 |
| Equity | 5.023 | 10.966 | 14.985 | 19.258 | 17.388 |
| Long-term debt | 620 | 513 | 513 | 513 | 513 |
| Short-term debt | 27.097 | 29.632 | 15.057 | 6.741 | 7.586 |
| Total debt | 27.718 | 30.145 | 15.569 | 7.253 | 8.098 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
MA Management | Management | 2023 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2023 | |
| Former (2) | ||
| Board of Directors | 2017 – 2018 | |
| Chairman | 2015 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 | |
| Company | 10–14.99% | 10–14.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Andersen | Management | 0 companies |
| Martin Vang Hansen | Board of Directors | 0 companies |
| Christopher Scott Mac Donald | Chairman | 0 companies |
| Søren Bolding Kristensen | Chairman | 0 companies |