| Revenue | DKK 5,4M | +32% |
| EBITDA | DKK 471K | +307% |
| Net profit | DKK 178K | +264% |
| Total assets | DKK 2,4M | -37% |
| Equity | DKK 336K | +113% |
| Employees | 29 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 93 | 5.477 | 4.536 | 3.558 | 4.054 | 5.361 |
| Staff expenses | -225 | -3.812 | -3.975 | -3.516 | -3.938 | -4.890 |
| EBITDA | -133 | 1.665 | 554 | 42 | 116 | 471 |
| Depreciation & amort. | -0 | -158 | -183 | -192 | -215 | -244 |
| EBIT | -133 | 1.507 | 370 | -150 | -99 | 226 |
| Net financials | -0 | -22 | 19 | -8 | -36 | -0 |
| Profit before tax | -133 | 1.485 | 389 | -158 | -135 | 226 |
| Tax | -26 | 326 | 87 | -31 | -26 | 48 |
| Net profit | -107 | 1.159 | 303 | -127 | -109 | 178 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 1.435 | 2.999 | 4.327 | 4.012 | 3.836 | 2.423 |
| Equity | -67 | 92 | 394 | 267 | 158 | 336 |
| Long-term debt | 0 | 375 | 0 | 0 | 0 | 61 |
| Short-term debt | 1.461 | 2.482 | 3.880 | 3.713 | 3.651 | 2.012 |
| Total debt | 1.461 | 2.857 | 3.880 | 3.713 | 3.651 | 2.074 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SDBG 2020 ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Michel Totaro | Chief Executive Officer | 0 companies |
| Torben Klitbo | Board of Directors | 0 companies |
| Daniel Carmelo Totaro | Board of Directors | 0 companies |