| Revenue | DKK 20K | — |
| EBITDA | DKK -17K | +97% |
| Net profit | DKK 7K | +101% |
| Total assets | DKK 356K | +13% |
| Equity | DKK 311K | +2% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.960 | 2.096 | 3.924 | 16 | -26 | — | — | — | 20 |
| Staff expenses | -1.624 | -2.088 | -3.319 | -0 | -3 | -0 | -0 | -0 | -0 |
| EBITDA | 336 | 8 | 605 | 16 | -23 | -119 | -114 | -517 | -17 |
| Depreciation & amort. | -170 | -283 | -519 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 166 | -276 | 87 | 16 | -23 | -119 | -114 | -517 | -17 |
| Net financials | -34 | -32 | -28 | -2 | -21 | -62 | -1.787 | -507 | 19 |
| Profit before tax | 132 | -308 | 59 | 14 | -44 | -141 | -1.901 | -520 | 2 |
| Tax | 29 | 119 | -248 | 3 | -4 | -26 | -0 | -28 | -4 |
| Net profit | 103 | -427 | 306 | 11 | -40 | -114 | -1.901 | -492 | 7 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.568 | 7.405 | 612 | 496 | 1.702 | 98 | 1.047 | 316 | 356 |
| Equity | 603 | 176 | 483 | 493 | 46 | -69 | -1.977 | 304 | 311 |
| Long-term debt | 833 | 650 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.998 | 6.431 | 129 | 3 | 1.657 | 166 | 3.023 | 12 | 45 |
| Total debt | 6.831 | 7.081 | 129 | 3 | 1.657 | 166 | 3.023 | 12 | 45 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Audit | Audit | 2022 | — | — |
JK Management | Management | 2021 | — | — |
ML Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ATIVNI HOLDING A/S | Company | 100.0% | 100.0% | 2022 |
J. Hladka Holding ApS | Company | 33.3% | 33.3% | 2021 |
MLA HOLDING 2008 ApS | Company | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ryding | Audit | 0 companies |
| Jesper Korpi Dyja Hladka | Management | 0 companies |
| Michael Larsen | Management | 0 companies |
| Martin Ahrenkiel | Board of Directors | 0 companies |
| Jakob Boie Engelund Pedersen | Board of Directors | 0 companies |
| Thomas Vang Christensen | Chairman | 0 companies |