| Revenue | DKK 3,3M | -22% |
| EBITDA | DKK 522K | -60% |
| Net profit | DKK 391K | -61% |
| Total assets | DKK 2,5M | -18% |
| Equity | DKK 1,4M | -19% |
| Employees | 6 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.304 | 2.446 | 3.036 | 3.848 | 3.863 | 4.215 | 3.270 |
| Staff expenses | -686 | -1.651 | -2.533 | -2.848 | -2.777 | -2.925 | -2.749 |
| EBITDA | 618 | 794 | 503 | 1.000 | 1.086 | 1.290 | 522 |
| Depreciation & amort. | -5 | -9 | -9 | -5 | -8 | -11 | -11 |
| EBIT | 613 | 785 | 494 | 995 | 1.078 | 1.278 | 510 |
| Net financials | -49 | -0 | -2 | -5 | 36 | 7 | -6 |
| Profit before tax | 564 | 785 | 491 | 990 | 1.114 | 1.286 | 504 |
| Tax | 136 | 174 | 111 | 219 | 247 | 283 | 112 |
| Net profit | 428 | 610 | 380 | 771 | 867 | 1.003 | 391 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 933 | 1.973 | 2.051 | 2.225 | 2.973 | 3.013 | 2.466 |
| Equity | 478 | 688 | 569 | 1.090 | 1.357 | 1.659 | 1.351 |
| Long-term debt | 44 | 102 | 102 | 106 | 110 | 113 | 117 |
| Short-term debt | 411 | 1.183 | 1.380 | 1.030 | 1.495 | 1.238 | 991 |
| Total debt | 454 | 1.285 | 1.483 | 1.135 | 1.604 | 1.351 | 1.108 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WM Group ApS | Company | 50.0% | 50.0% | 2024 |
Mathias Vorret Holding ApS | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mathias Vorret Nielsen | Management | 0 companies |
| Thomas Haurum | Board of Directors | 0 companies |
| Peter Jørgen Kodbøl Jørgensen | Board of Directors | 0 companies |
| Jannick Sylvest Troelsen | Chairman | 0 companies |