| Revenue | DKK 3,8M | -19% |
| EBITDA | DKK -614K | -3736% |
| Net profit | DKK -2,3M | -301% |
| Total assets | DKK 2,1M | -47% |
| Equity | DKK -4,4M | -117% |
| Employees | 13 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 2.506 | 3.578 | 4.221 | 3.596 | 4.669 | 3.768 |
| Staff expenses | -2.377 | -2.882 | -3.980 | -4.058 | -4.685 | -4.383 |
| EBITDA | 129 | 696 | 241 | -462 | -16 | -614 |
| Depreciation & amort. | -233 | -367 | -387 | -420 | -420 | -1.120 |
| EBIT | -105 | 329 | -146 | -882 | -436 | -1.734 |
| Net financials | -231 | -294 | -277 | -272 | -304 | -54 |
| Profit before tax | -336 | 35 | -422 | -1.154 | -739 | -1.788 |
| Tax | -71 | 9 | -93 | -253 | -154 | 561 |
| Net profit | -265 | 26 | -330 | -901 | -586 | -2.349 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 5.886 | 5.570 | 5.681 | 4.204 | 3.917 | 2.068 |
| Equity | -215 | -189 | -519 | -1.420 | -2.005 | -4.354 |
| Long-term debt | 4.296 | 4.250 | 3.967 | 3.967 | 4.390 | 4.390 |
| Short-term debt | 1.804 | 1.509 | 2.233 | 1.657 | 1.532 | 2.032 |
| Total debt | 6.100 | 5.759 | 6.200 | 5.624 | 5.922 | 6.421 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BØ Management | Management | 2018 | — | — |
MG Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B-Spis Investering ApS | Company | 66.7% | 66.7% | 2025 |
MGutfeld Holding ApS | Company | 20.0% | 20.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Østerbro Jensen | Management | 0 companies |
| Mia Gutfeld | Management | 0 companies |
| Maja Meisner Larsen | Board of Directors | 0 companies |
| Jacob Simonsen | Board of Directors | 0 companies |
| Claes Lund | Chairman | 0 companies |