| Revenue | DKK 3,7M | +32% |
| EBITDA | DKK 965K | +4892% |
| Net profit | DKK 190K | +135% |
| Total assets | DKK 11,2M | +2% |
| Equity | DKK 513K | +59% |
| Employees | 8 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.071 | 4.215 | 4.047 | 2.845 | 3.750 |
| Staff expenses | -3.960 | -3.199 | -2.984 | -2.826 | -2.784 |
| EBITDA | 111 | 1.016 | 1.063 | 19 | 965 |
| Depreciation & amort. | -202 | -264 | -239 | -271 | -252 |
| EBIT | -91 | 752 | 824 | -251 | 713 |
| Net financials | -333 | -289 | -375 | -440 | -457 |
| Profit before tax | -424 | 463 | 449 | -691 | 256 |
| Tax | -90 | 104 | 109 | -145 | 66 |
| Net profit | -335 | 358 | 340 | -547 | 190 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8.022 | 10.109 | 10.040 | 11.028 | 11.249 |
| Equity | 186 | 544 | 885 | 324 | 513 |
| Long-term debt | 902 | 1.677 | 1.398 | 1.186 | 871 |
| Short-term debt | 6.933 | 7.888 | 7.758 | 9.612 | 9.865 |
| Total debt | 7.836 | 9.565 | 9.156 | 10.705 | 10.736 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MØ Management | Management | 2021 |
PH Management | Management | 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2019 – 2019 | |
| Chairman | 2019 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2016 | |
| Company | 25–33.32% | 25–33.32% | 2021 | |
| Company | 15–19.99% | 15–19.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Ørvad Skov | Management | 0 companies |
| Peter Højmark Kullberg | Management | 0 companies |
| Carsten Aaby Andersen | Board of Directors | 0 companies |
| Carsten Kamph Mortensen | Board of Directors | 0 companies |
| Tonny Vangsgaard Gravesen | Chairman | 0 companies |