| Revenue | DKK 18,3M | +84% |
| EBITDA | DKK 10M | +299% |
| Net profit | DKK 7,2M | +437% |
| Total assets | DKK 52,5M | +106% |
| Equity | DKK 14,9M | +92% |
| Employees | 10 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.476 | 7.879 | 10.160 | 9.943 | 18.270 |
| Staff expenses | -6.682 | -4.029 | -5.846 | -7.427 | -8.066 |
| EBITDA | 1.794 | 3.850 | 4.314 | 2.515 | 10.047 |
| Depreciation & amort. | -249 | -371 | -475 | -577 | -503 |
| EBIT | 1.545 | 3.479 | 3.839 | 1.938 | 9.544 |
| Net financials | -277 | -260 | -363 | -232 | -374 |
| Profit before tax | 1.268 | 3.219 | 3.476 | 1.706 | 9.170 |
| Tax | 289 | 709 | 766 | 375 | 2.018 |
| Net profit | 979 | 2.510 | 2.710 | 1.331 | 7.152 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 17.043 | 25.024 | 25.975 | 25.550 | 52.533 |
| Equity | 1.979 | 4.489 | 7.199 | 7.779 | 14.931 |
| Long-term debt | 3.323 | 3.526 | 0 | 337 | 341 |
| Short-term debt | 10.694 | 15.719 | 15.717 | 16.867 | 34.709 |
| Total debt | 14.017 | 19.245 | 15.717 | 17.204 | 35.050 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ME Management | Management | 2020 |
| Former (1) | ||
HM Management | Management | 2020 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2020 | |
| Chairman | 2020 | |
| Former (2) | ||
| Board of Directors | 2020 – 2020 | |
| Board of Directors | 2020 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2020 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2020 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Ellegaard Laustsen | Management | 0 companies |
| Henrik Madsen | Management | 0 companies |
| Randi Brogaard | Board of Directors | 0 companies |
| Anders Hviid Bach | Board of Directors | 0 companies |
| Ann-Carina Elisabeth Kroman Westergreen | Board of Directors | 0 companies |
| Jacob Westergreen | Chairman | 0 companies |