| Revenue | DKK 1,1M | +1% |
| EBITDA | DKK 603K | -5% |
| Net profit | DKK 460K | -5% |
| Total assets | DKK 1,3M | +40% |
| Equity | DKK 650K | +67% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 953 | 410 | 440 | 1.131 | 1.137 |
| Staff expenses | -595 | -540 | -455 | -497 | -534 |
| EBITDA | 359 | -130 | -14 | 634 | 603 |
| Depreciation & amort. | -13 | -13 | -13 | -10 | -0 |
| EBIT | 345 | -143 | -28 | 624 | 603 |
| Net financials | -7 | -6 | -1 | -0 | -6 |
| Profit before tax | 339 | -149 | -29 | 623 | 596 |
| Tax | 75 | -29 | -6 | 140 | 137 |
| Net profit | 264 | -120 | -22 | 484 | 460 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.008 | 216 | 128 | 908 | 1.270 |
| Equity | 413 | -70 | -92 | 390 | 650 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 591 | 286 | 220 | 518 | 621 |
| Total debt | 591 | 286 | 220 | 518 | 621 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MT Management | Management | 2019 |
CR Management | Management | 2026 |
| Former (1) | ||
KN Management | Management | 2019 – 2022 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Theilmann | Management | 0 companies |
| Casper Runa Gade Nielsen | Management | 0 companies |
| Kim Nielsen | Management | 0 companies |