| Revenue | DKK 4,5M | -50% |
| EBITDA | DKK 1,5M | -74% |
| Net profit | DKK 804K | -80% |
| Total assets | DKK 7,4M | -17% |
| Equity | DKK 904K | -78% |
| Employees | 5 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 4.017 | 5.335 | 8.243 | 7.155 | 6.467 | 8.962 | 4.477 |
| Staff expenses | -967 | -1.604 | -1.788 | -2.455 | -2.193 | -3.147 | -2.964 |
| EBITDA | 3.049 | 3.731 | 6.454 | 4.700 | 4.274 | 5.815 | 1.513 |
| Depreciation & amort. | -447 | -483 | -466 | -552 | -599 | -526 | -448 |
| EBIT | 2.603 | 3.248 | 5.988 | 4.147 | 3.675 | 5.289 | 1.065 |
| Net financials | -412 | -193 | -64 | -27 | -11 | -67 | -28 |
| Profit before tax | 2.191 | 3.055 | 5.924 | 4.121 | 3.663 | 5.222 | 1.037 |
| Tax | 484 | 673 | 1.304 | 911 | 809 | 1.174 | 233 |
| Net profit | 1.707 | 2.383 | 4.620 | 3.210 | 2.854 | 4.048 | 804 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 6.613 | 6.119 | 9.993 | 6.516 | 6.837 | 8.872 | 7.405 |
| Equity | 1.807 | 3.790 | 8.010 | 5.862 | 5.816 | 4.148 | 904 |
| Long-term debt | 3.481 | 1.194 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.281 | 1.054 | 1.865 | 501 | 797 | 4.462 | 6.205 |
| Total debt | 4.762 | 2.248 | 1.865 | 501 | 797 | 4.462 | 6.205 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Management | Management | 2019 | — | — |
FH Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Inge & Frank Holding ApS | Company | 50.0% | 50.0% | 2025 |
AH HOLDING KOLIND ApS | Company | 20.0% | 20.0% | 2025 |
SL HOLDING GRENAA ApS | Company | 20.0% | 20.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Vinther | Management | 0 companies |
| Frank Hjul Hansen | Management | 0 companies |
| Steen Lund | Board of Directors | 0 companies |
| Anders Haislund | Chairman | 0 companies |