| Revenue | DKK 2,5M | -690% |
| EBITDA | DKK 1,8M | +162% |
| Net profit | DKK 337K | +112% |
| Total assets | DKK 11M | +7% |
| Equity | DKK 6,5M | +5% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -911 | -967 | -1.349 | -1.119 | 168 | 422 | -429 | 2.532 |
| Staff expenses | -0 | -0 | -275 | -491 | -982 | -2.708 | -2.451 | -746 |
| EBITDA | -911 | -967 | -1.624 | -1.610 | -814 | -2.902 | -2.880 | 1.786 |
| Depreciation & amort. | -28 | -28 | -28 | -28 | -28 | -28 | -28 | -1.024 |
| EBIT | -939 | -995 | -1.652 | -1.638 | -842 | -2.930 | -2.908 | 762 |
| Net financials | -1 | 0 | -25 | -181 | -172 | -287 | -300 | -425 |
| Profit before tax | -940 | -995 | -1.677 | -1.819 | -1.014 | -3.217 | -3.208 | 337 |
| Tax | -0 | -182 | -79 | -357 | -518 | -526 | -433 | -0 |
| Net profit | -940 | -813 | -1.598 | -1.462 | -496 | -2.691 | -2.775 | 337 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.108 | 1.325 | 3.916 | 2.915 | 7.372 | 10.328 | 10.320 | 11.027 |
| Equity | 1.022 | 1.169 | 816 | -645 | 3.561 | 6.346 | 6.123 | 6.460 |
| Long-term debt | 0 | 0 | 3.000 | 3.146 | 3.354 | 3.642 | 3.967 | 4.345 |
| Short-term debt | 86 | 157 | 100 | 414 | 457 | 340 | 230 | 223 |
| Total debt | 86 | 157 | 3.100 | 3.560 | 3.811 | 3.982 | 4.197 | 4.568 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2022 | — | — |
JL Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DM HOLDING 2006 ApS | Company | 25.0% | 25.0% | 2018 |
FREJ ApS | Company | 15.0% | 15.0% | 2018 |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2023 | |
LILLE FIX HOLDING ApS | Company | 5.0% | 5.0% | 2018 |
PartnerGruppen ApS | Company | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Müller | Management | 0 companies |
| Jeppe Lau Hansen | Management | 0 companies |
| Ulf Munkedal | Board of Directors | 0 companies |
| Ebbe Skak Larsen | Board of Directors | 0 companies |
| Stig Hølledig | Chairman | 0 companies |