| Revenue | DKK 7,5M | +24% |
| EBITDA | DKK 1,2M | +531% |
| Net profit | DKK 916K | +635% |
| Total assets | DKK 3,1M | +124% |
| Equity | DKK 656K | +353% |
| Employees | 16 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.935 | 4.566 | 5.317 | 5.991 | 7.451 |
| Staff expenses | -2.583 | -4.381 | -5.224 | -5.802 | -6.259 |
| EBITDA | -648 | 185 | 93 | 189 | 1.193 |
| Depreciation & amort. | -36 | -36 | -36 | -0 | -7 |
| EBIT | -684 | 149 | 57 | 189 | 1.186 |
| Net financials | -20 | -20 | -21 | -25 | -11 |
| Profit before tax | -704 | 129 | 36 | 164 | 1.176 |
| Tax | -154 | 29 | 9 | 39 | 260 |
| Net profit | -550 | 100 | 26 | 125 | 916 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 592 | 568 | 510 | 1.400 | 3.136 |
| Equity | -510 | -410 | -384 | -260 | 656 |
| Long-term debt | 0 | 0 | 0 | 0 | 40 |
| Short-term debt | 1.102 | 978 | 895 | 1.659 | 2.420 |
| Total debt | 1.102 | 978 | 895 | 1.659 | 2.460 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MR Chief Executive Officer | Chief Executive Officer | 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2020 | |
| Board of Directors | 2022 | |
| Former (2) | ||
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2020 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Ring Madsen | Chief Executive Officer | 0 companies |
| Morten Klinksgaard-Sørensen | Board of Directors | 0 companies |
| Dan Møller Jacobsen | Board of Directors | 0 companies |
| Sally Schwencke Birchholdt | Board of Directors | 0 companies |
| Jon Victor Andreas Efferbach | Board of Directors | 0 companies |
| Mikkel Sølving | Board of Directors | 0 companies |