| Revenue | DKK 1,3M | -57% |
| EBITDA | DKK 349K | -77% |
| Net profit | DKK 265K | -78% |
| Total assets | DKK 945K | -65% |
| Equity | DKK 813K | -40% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.573 | 2.085 | 5.307 | 1.145 | 2.556 | 2.903 | 1.608 | 3.039 | 1.317 |
| Staff expenses | -245 | -523 | -1.566 | -797 | -1.956 | -1.464 | -1.169 | -1.503 | -968 |
| EBITDA | 2.327 | 1.562 | 3.741 | 348 | 600 | 1.439 | 439 | 1.536 | 349 |
| Depreciation & amort. | -0 | -0 | -3 | -4 | -4 | -4 | -4 | -1 | -0 |
| EBIT | 2.327 | 1.562 | 3.738 | 345 | 596 | 1.436 | 436 | 1.536 | 349 |
| Net financials | -14 | -2 | -32 | -14 | -18 | -9 | -28 | -4 | -4 |
| Profit before tax | 2.314 | 1.562 | 3.706 | 331 | 578 | 1.427 | 407 | 1.532 | 345 |
| Tax | -0 | -0 | -0 | -0 | -0 | 324 | 100 | 343 | 80 |
| Net profit | 1.798 | 1.213 | 2.885 | 249 | 437 | 1.103 | 307 | 1.189 | 265 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.356 | 2.012 | 3.364 | 1.489 | 1.878 | 2.790 | 1.703 | 2.661 | 945 |
| Equity | 1.848 | 1.562 | 1.847 | 596 | 784 | 702 | 359 | 1.348 | 813 |
| Long-term debt | 296 | 128 | 693 | 82 | 1 | 220 | 14 | 298 | 34 |
| Short-term debt | 1.212 | 322 | 824 | 810 | 1.092 | 1.869 | 1.329 | 1.015 | 98 |
| Total debt | 1.508 | 450 | 1.517 | 892 | 1.093 | 2.089 | 1.344 | 1.313 | 132 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2016 | — | — |
SA Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SB Holding 2016 ApS | Company | 33.3% | 33.3% | 2022 |
MD Holding 2016 ApS | Company | 33.3% | 33.3% | 2022 |
Ian Isak Holding ApS | Company | 20.0% | 20.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Malene Dyhring Larsen | Management | 0 companies |
| Simon Andreas Frydensberg Bonde | Management | 0 companies |