| Revenue | DKK 9M | +8% |
| EBITDA | DKK 529K | +54% |
| Net profit | DKK -40K | +73% |
| Total assets | DKK 4,5M | -11% |
| Equity | DKK -305K | -15% |
| Employees | 19 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 7.172 | 7.147 | 8.268 | 8.961 |
| Staff expenses | -7.508 | -6.566 | -7.924 | -8.432 |
| EBITDA | -336 | 581 | 344 | 529 |
| Depreciation & amort. | -0 | -0 | -304 | -319 |
| EBIT | -336 | 581 | 40 | 210 |
| Net financials | -127 | -66 | -201 | -239 |
| Profit before tax | -463 | 516 | -161 | -29 |
| Tax | -93 | 123 | -14 | 11 |
| Net profit | -370 | 393 | -147 | -40 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 3.218 | 4.672 | 5.084 | 4.508 |
| Equity | -330 | 63 | -265 | -305 |
| Long-term debt | 1.592 | 1.652 | 2.224 | 2.520 |
| Short-term debt | 1.956 | 2.928 | 3.125 | 2.292 |
| Total debt | 3.548 | 4.580 | 5.349 | 4.813 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2020 | — | — |
RH Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
R. Balling Holding ApS | Company | 100.0% | 100.0% | 2025 |
Mr. Grey Holding ApS | Company | 10.0% | 10.0% | 2022 |
Maccounting Holding ApS | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Malene Barbara Holst Larsen | Management | 0 companies |
| Randi Holm Larsen Balling | Management | 0 companies |
| Søren Glavind Lindhardt | Board of Directors | 0 companies |
| Morten Holst Larsen | Chairman | 0 companies |
| Malene Pedersen | Board of Directors | 0 companies |
| Martin Hartmann Ditlevsen | Chairman | 0 companies |