| Revenue | DKK 2,1M | +10% |
| EBITDA | DKK 13K | +104% |
| Net profit | DKK -117K | +67% |
| Total assets | DKK 1,2M | -9% |
| Equity | DKK -214K | -121% |
| Employees | 14 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.958 | 2.595 | 1.932 | 1.640 | 1.593 | 1.921 | 2.108 |
| Staff expenses | -1.834 | -1.988 | -2.090 | -2.960 | -1.521 | -2.209 | -2.095 |
| EBITDA | 125 | 606 | -158 | -1.319 | 72 | -288 | 13 |
| Depreciation & amort. | -61 | -143 | -160 | -259 | -214 | -135 | -118 |
| EBIT | 64 | 463 | -318 | -1.578 | -142 | -424 | -105 |
| Net financials | -20 | -24 | -25 | 1.173 | -25 | -25 | -42 |
| Profit before tax | 44 | 439 | -343 | -405 | -167 | -449 | -147 |
| Tax | 12 | 100 | -74 | -89 | -36 | -98 | -30 |
| Net profit | 32 | 338 | -269 | -316 | -131 | -351 | -117 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 996 | 1.950 | 1.205 | 1.392 | 1.277 | 1.277 | 1.164 |
| Equity | 82 | 420 | 52 | 385 | 254 | -97 | -214 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 904 | 1.528 | 1.153 | 1.007 | 1.023 | 1.374 | 1.378 |
| Total debt | 904 | 1.528 | 1.153 | 1.007 | 1.023 | 1.374 | 1.378 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Management | Management | 2023 | — | — |
CC Management | Management | 2023 | — | — |
MT Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ISSA Holding ApS | Company | 50.0% | 50.0% | 2023 |
Castenskiold & Katborg ApS | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Poulsen | Management | 0 companies |
| Christian Castenskiold-Klixbüll | Management | 0 companies |
| Martin Tønnesen | Management | 0 companies |
| Jesper Hedegaard | Chairman | 0 companies |
| René Bucktrup Connolly Vinding | Chairman | 0 companies |
| Lasse Munkholm Svantemann | Board of Directors | 0 companies |
| Kenny Liland | Board of Directors | 0 companies |