| Revenue | DKK 16,4M | +5% |
| EBITDA | DKK 1,7M | +3% |
| Net profit | DKK 1,3M | +5% |
| Total assets | DKK 5,8M | +34% |
| Equity | DKK 4,5M | +41% |
| Employees | 8 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.287 | 2.125 | 3.198 | 5.460 | 8.260 | 14.299 | 15.676 | 16.398 |
| Staff expenses | -1.150 | -1.892 | -3.046 | -5.147 | -7.628 | -13.197 | -14.012 | -14.681 |
| EBITDA | 136 | 233 | 152 | 312 | 632 | 1.102 | 1.664 | 1.717 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -40 | -40 | -40 |
| EBIT | 136 | 233 | 152 | 312 | 632 | 1.062 | 1.625 | 1.677 |
| Net financials | -1 | -2 | -0 | -12 | -9 | -4 | 0 | 29 |
| Profit before tax | 135 | 232 | 152 | 301 | 624 | 1.058 | 1.625 | 1.706 |
| Tax | 35 | 56 | 36 | 69 | 159 | 260 | 384 | 406 |
| Net profit | 100 | 176 | 115 | 231 | 465 | 798 | 1.241 | 1.300 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 312 | 538 | 810 | 1.146 | 1.904 | 2.841 | 4.317 | 5.766 |
| Equity | 150 | 326 | 441 | 673 | 1.138 | 1.935 | 3.176 | 4.476 |
| Long-term debt | 0 | 56 | 30 | 58 | 149 | 251 | 366 | 369 |
| Short-term debt | 162 | 157 | 338 | 415 | 617 | 655 | 775 | 921 |
| Total debt | 162 | 212 | 368 | 473 | 766 | 906 | 1.141 | 1.291 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2017 | — | — |
PA Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Borresen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Bjarne Tvilde | Chairman | 0 companies |