| Revenue | DKK 2,9M | +46% |
| EBITDA | DKK 741K | +373% |
| Net profit | DKK 115K | +115% |
| Total assets | DKK 16,5M | -12% |
| Equity | DKK 4,6M | +3% |
| Employees | 8 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.126 | 4.191 | 3.266 | 1.958 | 2.853 |
| Staff expenses | -3.292 | -3.425 | -2.778 | -2.229 | -2.113 |
| EBITDA | 834 | 757 | 479 | -271 | 741 |
| Depreciation & amort. | -239 | -250 | -187 | -184 | -140 |
| EBIT | 595 | 506 | 292 | -455 | 601 |
| Net financials | -319 | -248 | -396 | -497 | -452 |
| Profit before tax | 275 | 259 | -104 | -952 | 149 |
| Tax | 73 | 67 | -1 | -206 | 34 |
| Net profit | 202 | 191 | -102 | -746 | 115 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 15.561 | 16.880 | 15.990 | 18.763 | 16.487 |
| Equity | 2.386 | 2.577 | 2.475 | 4.465 | 4.580 |
| Long-term debt | 3.928 | 4.425 | 3.747 | 3.682 | 3.419 |
| Short-term debt | 7.652 | 8.215 | 8.110 | 8.342 | 6.230 |
| Total debt | 11.580 | 12.640 | 11.857 | 12.024 | 9.649 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
BM Management | Management | 2022 |
| Former (1) | ||
MN Management | Management | 2020 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2024 | |
| Former (1) | ||
| Board of Directors | 2023 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2023 | |
| Individual | 25–33.32% | 25–33.32% | 2017 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Nielsen Olesen | Management | 0 companies |
| Brian Mikkelsen | Management | 0 companies |
| Morten Nicholaisen | Board of Directors | 0 companies |
| Søren Erenskjold Andersen | Board of Directors | 0 companies |