| Revenue | DKK 8,7M | +3% |
| EBITDA | DKK -557K | -185% |
| Net profit | DKK -654K | -254% |
| Total assets | DKK 1,1M | -57% |
| Equity | DKK 116K | -85% |
| Employees | 23 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.654 | 5.241 | 5.291 | 8.488 | 8.701 |
| Staff expenses | -4.270 | -5.052 | -4.780 | -7.831 | -9.259 |
| EBITDA | 384 | 189 | 512 | 656 | -557 |
| Depreciation & amort. | -64 | -43 | -39 | -114 | -97 |
| EBIT | 321 | 146 | 473 | 542 | -654 |
| Net financials | 11 | -7 | -7 | 1 | 2 |
| Profit before tax | 331 | 139 | 466 | 544 | -652 |
| Tax | 73 | 31 | 102 | 119 | 2 |
| Net profit | 259 | 108 | 364 | 424 | -654 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.023 | 1.046 | 1.037 | 2.667 | 1.136 |
| Equity | 367 | 345 | 609 | 770 | 116 |
| Long-term debt | 329 | 229 | 0 | 0 | 0 |
| Short-term debt | 1.319 | 464 | 427 | 1.897 | 1.020 |
| Total debt | 1.648 | 693 | 427 | 1.897 | 1.020 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MØ Management | Management | 2025 |
| Former (1) | ||
HH Management | Management | 2020 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Chairman | 2026 | |
| Deputy Chairman | 2023 | |
| Board of Directors | 2025 | |
| Board of Directors | 2024 | |
| Board of Directors | 2017 | |
| Former (7) | ||
| Board of Directors | 2018 – 2020 | |
| Deputy Chairman | 2020 – 2021 | |
| Chairman | 2017 – 2017 | |
| Board of Directors | 2022 – 2024 | |
| Board of Directors | 2017 – 2018 | |
| Chairman | 2020 – 2023 | |
| Chairman | 2023 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michelle Ørum Johansen | Management | 0 companies |
| Helle Hansen | Management | 0 companies |
| Danni Callesen | Board of Directors | 0 companies |
| Signe Worsøe Horstmann | Chairman | 0 companies |
| Lars Nielsen | Deputy Chairman | 0 companies |
| Jeanette Hellwig Nielsen | Board of Directors | 0 companies |
| John Møller Bruun | Board of Directors | 0 companies |
| Patrizia Madsen | Deputy Chairman | 0 companies |
| Bente Jensen | Chairman | 0 companies |
| Jytte Trans-Olesen | Board of Directors | 0 companies |
| Emil Suldrup Stubgaard | Board of Directors | 0 companies |
| Flemming Nørgård Lauritzen | Board of Directors | 0 companies |
| Zetta Bjerre Zornig | Chairman | 0 companies |
| Pernille Sædam Marstal | Chairman | 0 companies |