| Revenue | DKK 6,3M | +635% |
| EBITDA | DKK 6,3M | +635% |
| Net profit | DKK 4,2M | +3459% |
| Total assets | DKK 16,9M | -22% |
| Equity | DKK 6M | +230% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 165 | 207 | 305 | 372 | 546 | 552 | 678 | 916 | 855 | 6.280 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 165 | 207 | 305 | 372 | 546 | 552 | 678 | 916 | 855 | 6.280 |
| Depreciation & amort. | -72 | -72 | -176 | -272 | -288 | -365 | -411 | -460 | -475 | -510 |
| EBIT | 93 | 135 | 129 | 100 | 258 | 187 | 268 | 456 | 380 | 5.770 |
| Net financials | -62 | -52 | -91 | -134 | -117 | -213 | -114 | -608 | -540 | -381 |
| Profit before tax | 32 | 83 | 38 | -34 | 141 | -26 | 153 | -152 | -160 | 5.389 |
| Tax | 14 | 18 | 8 | -7 | 31 | -6 | 34 | -49 | -35 | 1.186 |
| Net profit | 18 | 65 | 29 | -26 | 110 | -20 | 120 | -103 | -125 | 4.203 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.049 | 3.152 | 6.673 | 10.111 | 10.069 | 13.680 | 13.725 | 22.113 | 21.693 | 16.893 |
| Equity | 281 | 346 | 1.875 | 1.849 | 1.958 | 1.938 | 2.058 | 1.954 | 1.829 | 6.033 |
| Long-term debt | 1.835 | 1.752 | 4.159 | 6.504 | 5.961 | 6.984 | 6.775 | 5.447 | 5.284 | 5.112 |
| Short-term debt | 795 | 916 | 523 | 1.684 | 2.123 | 4.758 | 4.893 | 14.712 | 14.581 | 5.748 |
| Total debt | 2.631 | 2.668 | 4.682 | 8.189 | 8.084 | 11.743 | 11.668 | 20.159 | 19.864 | 10.860 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2016 | — | — |
MI Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
9210 Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Maria Johansen | Management | 0 companies |
| Mark Ingolf Johansen | Management | 0 companies |