| Revenue | DKK 928K | +18% |
| EBITDA | DKK 393K | -31% |
| Net profit | DKK 193K | -53% |
| Total assets | DKK 1,2M | -1% |
| Equity | DKK 865K | -1% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 254 | 440 | 167 | 699 | 655 | 787 | 928 |
| Staff expenses | -773 | -162 | -311 | -320 | -336 | -215 | -534 |
| EBITDA | -520 | 278 | -145 | 379 | 319 | 572 | 393 |
| Depreciation & amort. | -35 | -35 | -41 | -45 | -45 | -45 | -146 |
| EBIT | -555 | 243 | -185 | 334 | 274 | 527 | 248 |
| Net financials | -5 | -4 | -41 | -9 | -5 | 2 | -0 |
| Profit before tax | -560 | 239 | -227 | 325 | 269 | 529 | 247 |
| Tax | -0 | 25 | -25 | 94 | 14 | 117 | 55 |
| Net profit | -560 | 214 | -202 | 231 | 255 | 412 | 193 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 691 | 1.072 | 1.011 | 1.018 | 926 | 1.202 | 1.185 |
| Equity | -86 | 129 | -73 | 365 | 620 | 873 | 865 |
| Long-term debt | 583 | 591 | 627 | 270 | 101 | 0 | 0 |
| Short-term debt | 194 | 327 | 458 | 335 | 172 | 305 | 296 |
| Total debt | 777 | 919 | 1.084 | 604 | 273 | 305 | 296 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2018 | — | — |
TB Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M5 Group Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Holmenlund Pedersen | Management | 0 companies |
| Trine Brohus | Management | 0 companies |
| Jesper Millner Bunde-Pedersen | Board of Directors | 0 companies |
| Mads Peter Lübeck | Chairman | 0 companies |