| Revenue | DKK 588K | -75% |
| EBITDA | DKK -6,4M | -113% |
| Net profit | DKK -5,8M | -92% |
| Total assets | DKK 10,7M | +25% |
| Equity | DKK -8,3M | -235% |
| Employees | 22 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.234 | 1.477 | 5.158 | 2.378 | 588 |
| Staff expenses | -2.097 | -2.828 | -3.355 | -5.394 | -7.026 |
| EBITDA | 137 | -1.351 | 1.803 | -3.016 | -6.438 |
| Depreciation & amort. | -24 | -39 | -60 | -439 | -500 |
| EBIT | 112 | -1.391 | 1.742 | -3.454 | -6.938 |
| Net financials | -84 | -85 | -124 | -421 | -540 |
| Profit before tax | 28 | -1.476 | 1.618 | -3.875 | -7.478 |
| Tax | 22 | -0 | 61 | -830 | -1.632 |
| Net profit | 6 | -1.476 | 1.557 | -3.045 | -5.846 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.825 | 4.978 | 8.901 | 8.607 | 10.739 |
| Equity | 408 | -1.068 | 560 | -2.485 | -8.330 |
| Long-term debt | 0 | 0 | 3.859 | 8.477 | 14.557 |
| Short-term debt | 2.418 | 6.046 | 4.421 | 2.549 | 4.473 |
| Total debt | 2.418 | 6.046 | 8.280 | 11.026 | 19.031 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Founder | Founder | 2019 | — | — |
BJ Management | Management | 2020 | — | — |
MD Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AH Group Holding ApS | Company | 33.3% | 50.0% | 2022 |
Claus DM Vesterby Holding ApS | Company | 20.0% | 20.0% | 2022 |
Bæks Invest ApS | Company | 20.0% | 20.0% | 2020 |
B Hviid Holding ApS | Company | 15.0% | 0.0% | 2022 |
ME - Herning 2020 ApS | Company | 33.3% | 33.3% | 2020 |
BJ FINANSIERING ApS | Company | 15.0% | 15.0% | 2020 |
Keep Smiling Holding ApS | Company | 33.3% | 33.3% | 2020 |
BJ HOLDING & INVEST ApS | Company | 15.0% | 15.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Michelle Dyrbjerg Vesterby | Founder | 0 companies |
| Bjarne Jørgensen | Management | 0 companies |
| Morten Daubjerg Bækgaard | Management | 0 companies |
| Bjerke Hviid | Board of Directors | 0 companies |
| Claus Dyrbjerg Mosegaard Vesterby | Board of Directors | 0 companies |
| Henrik Juel Larsen | Chairman | 0 companies |