| Revenue | DKK 2,6M | -30% |
| EBITDA | DKK -759K | -699% |
| Net profit | DKK -733K | -395% |
| Total assets | DKK 3,2M | +0% |
| Equity | DKK -189K | -135% |
| Employees | 20 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 2.821 | 6.242 | 5.220 | 5.043 | 3.793 | 2.637 |
| Staff expenses | -2.415 | -5.069 | -5.523 | -4.409 | -3.888 | -3.396 |
| EBITDA | 406 | 1.173 | -303 | 634 | -95 | -759 |
| Depreciation & amort. | -11 | -43 | -67 | -80 | -56 | -68 |
| EBIT | 395 | 1.130 | -370 | 554 | -151 | -826 |
| Net financials | -7 | -15 | -31 | -40 | -40 | -100 |
| Profit before tax | 388 | 1.116 | -401 | 514 | -191 | -926 |
| Tax | 118 | 227 | -86 | 115 | -43 | -193 |
| Net profit | 270 | 888 | -315 | 399 | -148 | -733 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 2.942 | 4.120 | 3.357 | 3.594 | 3.218 | 3.210 |
| Equity | 770 | 1.508 | 593 | 992 | 544 | -189 |
| Long-term debt | 116 | 227 | 1.356 | 1.321 | 1.280 | 1.242 |
| Short-term debt | 1.929 | 2.383 | 1.408 | 1.281 | 1.394 | 2.121 |
| Total debt | 2.045 | 2.609 | 2.764 | 2.602 | 2.674 | 3.363 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Management | Management | 2023 | — | — |
CC Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ISSA Holding ApS | Company | 50.0% | 50.0% | 2024 |
Castenskiold & Katborg ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Poulsen | Management | 0 companies |
| Christian Castenskiold-Klixbüll | Management | 0 companies |