| Revenue | DKK -2M | -117% |
| EBITDA | DKK -2M | -137% |
| Net profit | DKK -2,2M | -151% |
| Total assets | DKK 16M | -20% |
| Equity | DKK 13,8M | -14% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 52.630 | 59.356 | 61.258 | 11.815 | -1.965 |
| Staff expenses | -42.389 | -49.244 | -51.627 | -6.523 | -8 |
| EBITDA | 10.241 | 10.112 | 9.632 | 5.292 | -1.956 |
| Depreciation & amort. | -3.760 | -4.026 | -3.969 | -371 | -0 |
| EBIT | 6.481 | 6.086 | 5.663 | 4.920 | -1.956 |
| Net financials | -707 | -1.128 | -1.867 | -569 | -276 |
| Profit before tax | 5.774 | 4.958 | 3.795 | 4.352 | -2.232 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 5.774 | 4.958 | 3.795 | 4.352 | -2.232 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 91.924 | 87.541 | 85.855 | 19.992 | 15.992 |
| Equity | 7.074 | 9.144 | 11.633 | 15.985 | 13.753 |
| Long-term debt | 65.448 | 52.466 | 0 | 3.283 | 1.812 |
| Short-term debt | 19.402 | 25.930 | 74.222 | 723 | 427 |
| Total debt | 84.849 | 78.397 | 74.222 | 4.007 | 2.239 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MB Management | Management | 2023 |
| Former (1) | ||
KL Management | Management | 2020 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Deputy Chairman | 2020 | |
| Chairman | 2020 | |
| Board of Directors | 2020 | |
| Board of Directors | 2020 | |
| Former (1) | ||
| Board of Directors | 2020 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 15–19.99% | 15–19.99% | 2022 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2023 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Bjørndal | Management | 0 companies |
| Karen Lisbeth Marthedal Mørkholt | Management | 0 companies |
| Morten Larsen | Deputy Chairman | 0 companies |
| Troels Nørgaard Ifversen | Board of Directors | 0 companies |
| Lene Jeppesen | Chairman | 0 companies |
| Klaus Viborg Pedersen | Board of Directors | 0 companies |
| Arne Lauritsen | Board of Directors | 0 companies |