| Revenue | DKK 17,3M | -10% |
| EBITDA | DKK 5,5M | -10% |
| Net profit | DKK 4,1M | -10% |
| Total assets | DKK 32,4M | -11% |
| Equity | DKK 16,4M | +19% |
| Employees | 20 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.224 | 5.210 | 9.721 | 15.602 | 11.443 | 14.432 | 19.163 | 17.262 |
| Staff expenses | -510 | -3.315 | -7.341 | -10.733 | -10.940 | -11.640 | -13.052 | -11.780 |
| EBITDA | 1.714 | 1.894 | 2.380 | 4.869 | 503 | 2.792 | 6.111 | 5.482 |
| Depreciation & amort. | -6 | -25 | -25 | -25 | -25 | -19 | -6 | -53 |
| EBIT | 1.708 | 1.869 | 2.354 | 4.844 | 478 | 2.773 | 6.105 | 5.429 |
| Net financials | -16 | -17 | -155 | -300 | -173 | -123 | -221 | -155 |
| Profit before tax | 1.692 | 1.852 | 2.199 | 4.544 | 305 | 2.650 | 5.884 | 5.274 |
| Tax | 379 | 422 | 508 | 1.051 | 108 | 622 | 1.358 | 1.216 |
| Net profit | 1.313 | 1.430 | 1.692 | 3.493 | 197 | 2.028 | 4.526 | 4.058 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.977 | 9.236 | 15.781 | 37.576 | 24.886 | 19.745 | 36.277 | 32.376 |
| Equity | 1.363 | 2.292 | 3.984 | 7.477 | 7.674 | 9.201 | 13.727 | 16.385 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.634 | 460 |
| Short-term debt | 1.608 | 6.938 | 11.793 | 30.099 | 17.212 | 10.544 | 20.916 | 15.518 |
| Total debt | 1.608 | 6.938 | 11.793 | 30.099 | 17.212 | 10.544 | 22.550 | 15.979 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MØ Management | Management | 2017 | — | — |
MV Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
nor|invest ApS | Company | 100.0% | 100.0% | 2019 |
MVGP Holding ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Ørskov Jørgensen | Management | 0 companies |
| Mark Veje Groset Parnfelt | Management | 0 companies |