| Revenue | DKK 2,5M | +7% |
| EBITDA | DKK 1,3M | +25% |
| Net profit | DKK 495K | +30% |
| Total assets | DKK 9,9M | +24% |
| Equity | DKK 3,5M | +125% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 188 | 1.024 | 3.548 | 5.822 | 2.345 | 2.518 |
| Staff expenses | -0 | -0 | -0 | -1.100 | -1.341 | -1.266 |
| EBITDA | 188 | 1.024 | 3.548 | 3.723 | 1.004 | 1.252 |
| Depreciation & amort. | -27 | -650 | -3.015 | -3.143 | -354 | -250 |
| EBIT | 161 | 374 | 533 | 579 | 651 | 1.002 |
| Net financials | -3 | -253 | -314 | -120 | -376 | -407 |
| Profit before tax | 158 | 121 | 219 | 460 | 275 | 595 |
| Tax | 35 | 27 | 48 | 73 | -107 | 100 |
| Net profit | 124 | 94 | 171 | 387 | 382 | 495 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 5.292 | 5.323 | 6.830 | 6.591 | 8.008 | 9.913 |
| Equity | 524 | 617 | 788 | 1.175 | 1.557 | 3.495 |
| Long-term debt | 1.783 | 2.180 | 2.256 | 2.572 | 2.269 | 1.890 |
| Short-term debt | 2.951 | 2.463 | 3.786 | 2.845 | 3.852 | 3.728 |
| Total debt | 4.734 | 4.643 | 6.042 | 5.417 | 6.120 | 5.618 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2022 | — | — |
KA Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Milestone Invest ApS | Company | 50.0% | 50.0% | 2025 |
| Individual | 10.0% | 10.0% | 2025 | |
InnoMega A/S | Company | 5.0% | 5.0% | 2025 |
911 HOLDING ApS | Company | 5.0% | 5.0% | 2025 |
DoConsult Holding ApS | Company | 5.0% | 5.0% | 2026 |
ktb 1970 Holding ApS | Company | 5.0% | 5.0% | 2026 |
Amplexus Holding ApS | Company | 15.0% | 15.0% | 2020 |
Holm Consilium Holding ApS | Company | 15.0% | 15.0% | 2020 |
JAN BENDIX A/S | Company | 10.0% | 10.0% | 2020 |
Ineo ApS | Company | 15.0% | 15.0% | 2023 |
KATHOLT INVEST ApS | Company | 10.0% | 10.0% | 2021 |
| Individual | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Holm | Management | 0 companies |
| Kristian Andresen Bjerg | Management | 0 companies |
| Jørgen Henrik Okholm | Board of Directors | 0 companies |
| Rasmus Jacobsen | Board of Directors | 0 companies |
| Jan Bendix | Chairman | 0 companies |
| Brian Østergaard | Board of Directors | 0 companies |
| Jens Peter Tetens Jahn | Chairman | 0 companies |