| Revenue | DKK 1,9M | -20% |
| EBITDA | DKK 1,1M | -40% |
| Net profit | DKK 196K | -83% |
| Total assets | DKK 5,1M | +3% |
| Equity | DKK 2,9M | +7% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -849 | -2.128 | -2.373 | -3.265 | 395 | 728 | 1.189 | 2.379 | 1.904 |
| Staff expenses | -605 | -1.089 | -1.591 | -12 | -11 | -103 | -319 | -580 | -818 |
| EBITDA | -1.454 | -3.216 | -3.963 | -3.277 | 384 | 625 | 869 | 1.799 | 1.086 |
| Depreciation & amort. | -48 | -135 | -263 | -282 | -356 | -478 | -517 | -687 | -866 |
| EBIT | -1.502 | -3.351 | -4.226 | -3.560 | 28 | 147 | 352 | 1.111 | 220 |
| Net financials | -48 | -166 | -136 | -2 | -25 | -37 | -1 | -14 | -24 |
| Profit before tax | -1.550 | -3.517 | -4.362 | -3.561 | 3 | 110 | 351 | 1.097 | 196 |
| Tax | -340 | -359 | -477 | -468 | -0 | -0 | -0 | -49 | -0 |
| Net profit | -1.210 | -3.158 | -3.884 | -3.093 | 3 | 111 | 351 | 1.147 | 196 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.808 | 1.803 | 2.218 | 2.575 | 2.503 | 3.525 | 4.037 | 4.910 | 5.061 |
| Equity | -1.160 | -518 | -4.403 | -1.138 | -1.135 | 1.176 | 1.526 | 2.673 | 2.869 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.916 | 2.242 | 6.621 | 3.713 | 3.638 | 2.350 | 2.511 | 2.237 | 2.192 |
| Total debt | 2.916 | 2.242 | 6.621 | 3.713 | 3.638 | 2.350 | 2.511 | 2.237 | 2.192 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
LL Management | Management | 2018 | — | — |
PC Management | Management | 2018 | — | — |
ME Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Adeo Group ApS | Company | 90.0% | 90.0% | 2019 |
Edelskjold Holding ApS | Company | 10.0% | 10.0% | 2023 |
AJJM Holding IVS | Company | 10.0% | 10.0% | 2016 |
MS 2001 ApS | Company | 10.0% | 10.0% | 2017 |
Lars Lastein Holding IVS | Company | 5.0% | 5.0% | 2017 |
GLENART ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Haslund Johansson | Chief Executive Officer | 0 companies |
| Lars Lastein | Management | 0 companies |
| Per Claus Henriksen | Management | 0 companies |
| Mikkel Emmerik | Chief Executive Officer | 0 companies |
| Henrik Søndermark | Chairman | 0 companies |
| Morten Lambæk Jensen | Board of Directors | 0 companies |
| Jørgen Lindegaard | Board of Directors | 0 companies |
| Martin Sundahl | Board of Directors | 0 companies |
| Morten Wind Lindegaard | Board of Directors | 0 companies |