| Revenue | DKK 2,5M | +23% |
| EBITDA | DKK 1,3M | +13% |
| Net profit | DKK 73K | +39% |
| Total assets | DKK 8,2M | -12% |
| Equity | DKK 256K | -47% |
| Employees | 12 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 660 | 1.320 | 1.197 | 2.063 | 2.546 |
| Staff expenses | -366 | -466 | -388 | -876 | -1.207 |
| EBITDA | 294 | 854 | 809 | 1.187 | 1.338 |
| Depreciation & amort. | -320 | -398 | -499 | -930 | -1.073 |
| EBIT | -25 | 456 | 310 | 258 | 266 |
| Net financials | -108 | -59 | -48 | -185 | -165 |
| Profit before tax | -134 | 397 | 262 | 73 | 101 |
| Tax | -28 | 90 | 59 | 20 | 28 |
| Net profit | -106 | 307 | 202 | 52 | 73 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.267 | 1.567 | 1.064 | 9.301 | 8.156 |
| Equity | -79 | 228 | 430 | 483 | 256 |
| Long-term debt | 1.000 | 500 | 0 | 3.450 | 3.950 |
| Short-term debt | 346 | 839 | 634 | 5.369 | 3.950 |
| Total debt | 1.346 | 1.339 | 634 | 8.819 | 7.900 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MV Management | Management | 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Board of Directors | 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Vibe-Hastrup | Management | 0 companies |
| Leif Flores Olsen | Board of Directors | 0 companies |
| Michel Goldin | Board of Directors | 0 companies |