| Revenue | DKK 3M | +51% |
| EBITDA | DKK 681K | +316% |
| Net profit | DKK 515K | +324% |
| Total assets | DKK 1,7M | +74% |
| Equity | DKK 871K | +83% |
| Employees | 6 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.349 | 1.448 | 1.472 | 2.153 | 2.255 | 1.969 | 1.374 | 1.984 | 3.003 |
| Staff expenses | -1.309 | -1.264 | -1.216 | -1.685 | -1.786 | -1.886 | -1.589 | -1.821 | -2.322 |
| EBITDA | 40 | 183 | 256 | 469 | 469 | 83 | -216 | 164 | 681 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -8 | -8 |
| EBIT | 40 | 183 | 256 | 469 | 469 | 83 | -217 | 156 | 674 |
| Net financials | -1 | -10 | -4 | -6 | -10 | -5 | 0 | 0 | -9 |
| Profit before tax | 39 | 173 | 252 | 462 | 459 | 78 | -216 | 157 | 665 |
| Tax | 12 | 41 | 57 | 105 | 107 | 18 | -45 | 35 | 150 |
| Net profit | 27 | 132 | 196 | 357 | 353 | 61 | -172 | 122 | 515 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 647 | 714 | 840 | 1.552 | 1.453 | 941 | 740 | 975 | 1.695 |
| Equity | 78 | 210 | 265 | 622 | 675 | 526 | 354 | 476 | 871 |
| Long-term debt | 0 | 0 | 0 | 25 | 26 | 26 | 27 | 28 | 29 |
| Short-term debt | 568 | 504 | 575 | 905 | 752 | 389 | 359 | 471 | 794 |
| Total debt | 568 | 504 | 575 | 930 | 778 | 415 | 386 | 499 | 823 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CO Management | Management | 2022 | — | — |
MV Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. V. H. Holding ApS | Company | 25.0% | 25.0% | 2016 |
| Individual | 25.0% | 25.0% | 2016 | |
COBG Holding ApS | Company | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Christopher Oluf Bernhard Galliano | Management | 0 companies |
| Morten Vestberg Hansen | Management | 0 companies |