| Revenue | DKK 37,9M | +37% |
| EBITDA | DKK 5,6M | -28% |
| Net profit | DKK -1,1M | -134% |
| Total assets | DKK 62,1M | +37% |
| Equity | DKK 12M | -8% |
| Employees | 43 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 17.033 | 17.124 | 15.991 | 13.382 | 17.220 | 24.291 | 27.617 | 37.887 |
| Staff expenses | -8.574 | -11.805 | -13.229 | -10.243 | -12.985 | -17.014 | -19.807 | -32.230 |
| EBITDA | 8.459 | 5.320 | 2.762 | 3.139 | 4.234 | 7.277 | 7.810 | 5.631 |
| Depreciation & amort. | -2.468 | -3.578 | -3.990 | -2.174 | -2.528 | -3.233 | -4.057 | -7.515 |
| EBIT | 5.991 | 1.742 | -1.227 | 965 | 1.706 | 4.045 | 3.753 | -1.884 |
| Net financials | -39 | -78 | -218 | -125 | 27 | -597 | 53 | 202 |
| Profit before tax | 5.951 | 1.664 | -1.445 | 840 | 1.733 | 3.448 | 3.805 | -1.682 |
| Tax | 1.339 | 371 | -312 | 198 | 133 | 704 | 589 | -587 |
| Net profit | 4.612 | 1.294 | -1.133 | 643 | 1.600 | 2.744 | 3.216 | -1.095 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 15.192 | 11.812 | 12.625 | 30.985 | 32.951 | 43.869 | 45.217 | 62.117 |
| Equity | 5.612 | 3.906 | 2.773 | 5.566 | 7.165 | 9.910 | 13.126 | 12.031 |
| Long-term debt | 2.894 | 2.487 | 3.157 | 15.615 | 13.253 | 11.739 | 8.248 | 5.598 |
| Short-term debt | 5.346 | 3.947 | 5.945 | 9.530 | 12.532 | 21.580 | 22.526 | 42.668 |
| Total debt | 8.241 | 6.433 | 9.103 | 25.145 | 25.785 | 33.319 | 30.774 | 48.265 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RANA Invest 2018 ApS | Company | 25.0% | 25.0% | 2021 |
MMAC ApS | Company | 25.0% | 25.0% | 2021 |
Kolby Consult ApS | Company | 15.0% | 15.0% | 2025 |
Bluezone Invest ApS | Company | 15.0% | 15.0% | 2021 |
Christmas Møller Invest ApS | Company | 5.0% | 5.0% | 2021 |
Bluezone Holding ApS | Company | 15.0% | 15.0% | 2021 |
TTKF Invest ApS | Company | 15.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Holst Andersen | Management | 0 companies |
| Kenn Buhl | Board of Directors | 0 companies |
| Peter Christian Mægbæk Madsen | Chairman | 0 companies |
| Johnny Peter Lanther Thorsen | Board of Directors | 0 companies |
| Jacob Sylvest Andersen | Board of Directors | 0 companies |
| Jan Misser | Chairman | 0 companies |
| Peter Jacobsen | Board of Directors | 0 companies |