| Revenue | DKK 820K | -7% |
| EBITDA | DKK 86K | -34% |
| Net profit | DKK 71K | -28% |
| Total assets | DKK 893K | -2% |
| Equity | DKK -765K | +8% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 184 | 683 | 894 | 879 | 820 |
| Staff expenses | -428 | -444 | -776 | -749 | -733 |
| EBITDA | -245 | 239 | 119 | 130 | 86 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -245 | 239 | 119 | 130 | 86 |
| Net financials | -0 | -1 | -2 | -2 | 5 |
| Profit before tax | -245 | 238 | 117 | 129 | 91 |
| Tax | -49 | 53 | 26 | 30 | 20 |
| Net profit | -196 | 185 | 90 | 99 | 71 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 462 | 360 | 923 | 915 | 893 |
| Equity | -1.210 | -1.025 | -935 | -836 | -765 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.672 | 1.386 | 1.858 | 1.752 | 1.658 |
| Total debt | 1.672 | 1.386 | 1.858 | 1.752 | 1.658 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MV Management | Management | 2024 |
| Former (1) | ||
SB Management | Management | 2016 – 2024 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 25–33.32% | 25–33.32% | 2018 | |
| Company | 20–24.99% | 20–24.99% | 2017 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Vinther | Management | 0 companies |
| Søren Broegaard Mernild | Management | 0 companies |