| Revenue | DKK 5,7M | +34% |
| EBITDA | DKK 1,1M | +257% |
| Net profit | DKK 1M | +374% |
| Total assets | DKK 4,9M | +101% |
| Equity | DKK -2,4M | +31% |
| Employees | 8 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 343 | 2.063 | 3.292 | 4.030 | 4.288 | 5.727 |
| Staff expenses | -1.868 | -2.543 | -3.066 | -3.406 | -3.976 | -4.615 |
| EBITDA | -1.526 | -481 | 225 | 624 | 311 | 1.111 |
| Depreciation & amort. | -308 | -372 | -462 | -563 | -695 | -58 |
| EBIT | -1.834 | -853 | -236 | 61 | -383 | 1.053 |
| Net financials | -140 | -74 | -84 | -38 | 0 | -4 |
| Profit before tax | -1.974 | -928 | -321 | 23 | -383 | 1.049 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.974 | -928 | -321 | 23 | -383 | 1.049 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 2.042 | 2.430 | 1.734 | 1.854 | 2.418 | 4.860 |
| Equity | -1.814 | -2.742 | -3.063 | -3.039 | -3.422 | -2.373 |
| Long-term debt | 1.015 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.703 | 5.172 | 4.797 | 4.894 | 5.841 | 7.234 |
| Total debt | 3.718 | 5.172 | 4.797 | 4.894 | 5.841 | 7.234 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Management | Management | 2019 | — | — |
BM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. Issa Holding ApS | Company | 25.0% | 25.0% | 2024 |
Masannek Johansen ApS | Company | 25.0% | 25.0% | 2024 |
NYBORGVEJ 58 2005 ApS | Company | 20.0% | 20.0% | 2024 |
LUUND ApS | Company | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Mohammad Issa | Management | 0 companies |
| Bo Masannek Jørgensen | Chief Executive Officer | 0 companies |