| Revenue | DKK 4,6M | -5% |
| EBITDA | DKK 2M | -16% |
| Net profit | DKK 1,1M | -24% |
| Total assets | DKK 3,4M | -26% |
| Equity | DKK 1,3M | -20% |
| Employees | 6 | — |
| Item | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Revenue | 1.542 | 4.004 | 4.855 | 4.592 |
| Staff expenses | -2.138 | -2.432 | -2.372 | -2.551 |
| EBITDA | -596 | 1.572 | 2.424 | 2.041 |
| Depreciation & amort. | -371 | -498 | -535 | -599 |
| EBIT | -967 | 1.075 | 1.889 | 1.442 |
| Net financials | -47 | -64 | -25 | -20 |
| Profit before tax | -1.014 | 1.011 | 1.865 | 1.423 |
| Tax | -235 | 222 | 410 | 313 |
| Net profit | -779 | 789 | 1.454 | 1.110 |
| Item | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Total assets | 3.710 | 3.498 | 4.504 | 3.352 |
| Equity | 125 | 914 | 1.595 | 1.280 |
| Long-term debt | 2.160 | 1.252 | 776 | 282 |
| Short-term debt | 1.424 | 1.326 | 2.113 | 1.787 |
| Total debt | 3.585 | 2.578 | 2.888 | 2.069 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AD Management | Management | 2023 |
| Former (3) | ||
MN Management | Management | 2022 – 2023 |
MN Management | Management | 2023 – 2023 |
MB Management | Management | 2022 – 2023 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 100% | 2023 | |
| Company | 33.33–49.99% | 0% | 2023 | |
| Company | 20–24.99% | 0% | 2022 | |
| Company | 20–24.99% | 0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Alma Dautovic | Management | 0 companies |
| Mads Nørbo Mikkelsen | Management | 0 companies |
| Mads Nygaard | Management | 0 companies |
| Mads Bejer Palshede | Management | 0 companies |