| Revenue | DKK 5M | -14% |
| EBITDA | DKK 2,6M | -27% |
| Net profit | DKK 2,1M | -13% |
| Total assets | DKK 6,6M | -18% |
| Equity | DKK 3M | +4% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 750 | 1.358 | 1.298 | 1.862 | 2.676 | 5.831 | 5.035 |
| Staff expenses | -436 | -1.227 | -1.215 | -1.379 | -1.660 | -2.333 | -2.478 |
| EBITDA | 314 | 131 | 266 | 483 | 1.016 | 3.498 | 2.557 |
| Depreciation & amort. | -22 | -53 | -56 | -48 | -53 | -49 | -21 |
| EBIT | 292 | 79 | 210 | 435 | 963 | 3.449 | 2.536 |
| Net financials | 8 | -47 | 20 | -25 | -97 | -308 | 200 |
| Profit before tax | 300 | 32 | 230 | 412 | 869 | 3.145 | 2.736 |
| Tax | 68 | 10 | 54 | 96 | 199 | 707 | 620 |
| Net profit | 232 | 22 | 177 | 315 | 670 | 2.438 | 2.117 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.377 | 1.214 | 2.268 | 2.937 | 3.938 | 8.089 | 6.613 |
| Equity | 282 | 304 | 481 | 646 | 1.016 | 2.854 | 2.971 |
| Long-term debt | 101 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 994 | 910 | 1.787 | 2.291 | 2.922 | 5.235 | 3.642 |
| Total debt | 1.095 | 910 | 1.787 | 2.291 | 2.922 | 5.235 | 3.642 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mikkel Stilling Holding ApS | Company | 50.0% | 50.0% | 2023 |
JENS STILLING HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Vejen Stilling | Management | 0 companies |
| Jens Vejen Stilling | Chairman | 0 companies |