| Revenue | DKK 15,5M | +6% |
| EBITDA | DKK 5,9M | -2% |
| Net profit | DKK 4,4M | +0% |
| Total assets | DKK 13,6M | +12% |
| Equity | DKK 9,5M | +4% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.845 | 5.391 | 5.662 | 6.496 | 6.569 | 9.303 | 9.957 | 10.381 | 11.908 | 12.754 | 13.629 | 14.566 | 15.473 |
| Staff expenses | -4.906 | -4.587 | -4.544 | -4.996 | -5.715 | -6.183 | -6.213 | -7.288 | -6.995 | -8.146 | -7.978 | -8.541 | -9.584 |
| EBITDA | 439 | 804 | 1.118 | 1.500 | 854 | 3.120 | 3.744 | 3.093 | 4.912 | 4.608 | 5.650 | 6.026 | 5.890 |
| Depreciation & amort. | 225 | -47 | -68 | -93 | -48 | -77 | -107 | -106 | -93 | -129 | -126 | -126 | -99 |
| EBIT | 214 | 757 | 1.050 | 1.407 | 806 | 3.043 | 3.637 | 2.987 | 4.819 | 4.479 | 5.524 | 5.900 | 5.791 |
| Net financials | 69 | -353 | -402 | 132 | -64 | -283 | -92 | -70 | -130 | -6 | -151 | -313 | -259 |
| Profit before tax | 283 | 404 | 648 | 1.539 | 742 | 2.760 | 3.545 | 2.917 | 4.689 | 4.473 | 5.374 | 5.587 | 5.532 |
| Tax | 90 | 104 | 228 | 423 | 170 | 610 | 785 | 642 | 1.035 | 1.036 | 1.183 | 1.230 | 1.163 |
| Net profit | 193 | 300 | 420 | 1.116 | 572 | 2.150 | 2.761 | 2.274 | 3.654 | 3.437 | 4.191 | 4.356 | 4.370 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.133 | 8.905 | 11.460 | 7.010 | 7.392 | 6.618 | 7.151 | 6.021 | 10.015 | 9.739 | 7.174 | 12.135 | 13.604 |
| Equity | 751 | 1.051 | 1.471 | 1.586 | 1.358 | 3.639 | 4.200 | 3.774 | 5.228 | 5.065 | 4.756 | 9.112 | 9.482 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.882 | 7.854 | 9.989 | 5.423 | 6.033 | 2.979 | 2.951 | 2.247 | 4.787 | 4.674 | 2.419 | 2.937 | 3.831 |
| Total debt | 3.882 | 7.854 | 9.989 | 5.423 | 6.033 | 2.979 | 2.951 | 2.247 | 4.787 | 4.674 | 2.419 | 2.937 | 3.831 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB Management | Management | 2004 | — | — |
MT Management | Management | 2011 | — | — |
BB Founder | Founder | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
MadRo HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Roar Bregnholt Jensen | Management | 0 companies |
| Mads Toksværd | Management | 0 companies |
| Børge Bregnholt Jensen | Founder | 0 companies |
| Olle Backman | Chairman | 0 companies |
| Thomas Vincent Bonnor | Board of Directors | 0 companies |
| Sten Stockmann | Board of Directors | 0 companies |
| Svein Roger Westengen | Deputy Chairman | 0 companies |