| Revenue | DKK 54K | +251% |
| EBITDA | DKK 40K | +137% |
| Net profit | DKK -189K | +44% |
| Total assets | DKK 5,8M | +6% |
| Equity | DKK 0 | — |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | 57 | -9 | 213 | 314 | -103 | 179 | 15 | 54 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -803 | -299 | -124 | -14 |
| EBITDA | -26 | 57 | -9 | 213 | 314 | -906 | -120 | -109 | 40 |
| Depreciation & amort. | -33 | -40 | -44 | -77 | -482 | -88 | -94 | -108 | -103 |
| EBIT | -59 | 17 | -53 | 136 | -169 | -994 | -214 | -217 | -63 |
| Net financials | -62 | -69 | 2.154 | -133 | -132 | -89 | -428 | -120 | -126 |
| Profit before tax | -121 | -52 | 225 | 3 | -301 | -1.083 | -642 | -337 | -189 |
| Tax | -0 | -0 | 13 | 9 | -9 | -0 | -0 | -0 | -0 |
| Net profit | -121 | -52 | 212 | -6 | -292 | -1.083 | -642 | -337 | -189 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.546 | 4.199 | 3.913 | 5.343 | 5.116 | 4.746 | 5.497 | 5.454 | 5.763 |
| Equity | -41 | -92 | 80 | 74 | -218 | -1.302 | 0 | 0 | 0 |
| Long-term debt | 3.224 | 3.714 | 3.612 | 5.058 | 5.106 | 5.753 | 5.197 | 5.084 | 5.296 |
| Short-term debt | 363 | 577 | 208 | 189 | 228 | 295 | 300 | 370 | 466 |
| Total debt | 3.587 | 4.291 | 3.820 | 5.247 | 5.334 | 6.048 | 5.497 | 5.454 | 5.763 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR | Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MP RÅDGIVNING ApS | Company | 50.0% | 50.0% | 2017 |
STELLA HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Pedersen | Chief Executive Officer | 0 companies |
| Line Rix | Chairman | 0 companies |