| Revenue | DKK 2,2M | -3% |
| EBITDA | DKK 1,2M | +0% |
| Net profit | DKK 899K | +0% |
| Total assets | DKK 3,1M | -13% |
| Equity | DKK 1,7M | +3% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 765 | 915 | 992 | 1.534 | 1.464 | 1.280 | 2.260 | 2.196 |
| Staff expenses | -763 | -380 | -559 | -819 | -822 | -1.027 | -1.111 | -1.044 |
| EBITDA | 2 | 534 | 433 | 715 | 642 | 253 | 1.149 | 1.152 |
| Depreciation & amort. | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | 534 | 433 | 715 | 642 | 253 | 1.149 | 1.152 |
| Net financials | -11 | -1 | -1 | -2 | -3 | -20 | 0 | 1 |
| Profit before tax | -19 | 533 | 432 | 712 | 639 | 233 | 1.149 | 1.153 |
| Tax | -0 | 118 | 96 | 157 | 141 | 52 | 253 | 254 |
| Net profit | -19 | 415 | 337 | 555 | 498 | 181 | 896 | 899 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 876 | 1.508 | 1.136 | 1.633 | 2.067 | 1.728 | 3.552 | 3.092 |
| Equity | 31 | 446 | 783 | 1.088 | 1.136 | 867 | 1.613 | 1.662 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 254 |
| Short-term debt | 846 | 1.062 | 353 | 545 | 931 | 862 | 1.939 | 1.176 |
| Total debt | 846 | 1.062 | 353 | 545 | 931 | 862 | 1.939 | 1.430 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2017 | — | — |
JB Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Michael Nørgaard Invest ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Nørgaard | Management | 0 companies |
| John Bo Rasmussen | Management | 0 companies |