| Revenue | DKK 10,6M | +14% |
| EBITDA | DKK 765K | -43% |
| Net profit | DKK 268K | -57% |
| Total assets | DKK 11,5M | +15% |
| Equity | DKK 4,2M | -15% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.716 | 1.659 | 1.960 | 2.319 | 2.588 | 4.688 | 6.302 | 8.264 | 8.336 | 9.130 | 10.052 | 9.834 | 9.318 | 10.588 |
| Staff expenses | -1.357 | -1.447 | -1.612 | -1.790 | -1.806 | -3.450 | -4.487 | -5.058 | -7.211 | -7.903 | -8.409 | -8.705 | -7.972 | -9.819 |
| EBITDA | 359 | 212 | 348 | 529 | 781 | 1.238 | 1.815 | 3.189 | 1.125 | 1.227 | 1.643 | 1.130 | 1.345 | 765 |
| Depreciation & amort. | -88 | -75 | -105 | -90 | -70 | -133 | -186 | -272 | -404 | -534 | -624 | -633 | -546 | -450 |
| EBIT | 271 | 137 | 243 | 439 | 712 | 1.105 | 1.630 | 2.917 | 720 | 693 | 1.019 | 496 | 800 | 315 |
| Net financials | 34 | 17 | 4 | 11 | -20 | -22 | -24 | -14 | 4 | 19 | 14 | -7 | 4 | 34 |
| Profit before tax | 305 | 154 | 247 | 450 | 692 | 1.083 | 1.606 | 2.903 | 724 | 712 | 1.032 | 489 | 803 | 349 |
| Tax | 76 | 48 | 60 | 107 | 153 | 239 | 368 | 642 | 159 | 158 | 218 | 111 | 183 | 82 |
| Net profit | 228 | 106 | 187 | 344 | 539 | 844 | 1.238 | 2.261 | 565 | 554 | 814 | 378 | 621 | 268 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.179 | 1.864 | 2.020 | 2.299 | 4.716 | 5.149 | 6.866 | 11.850 | 13.429 | 12.644 | 11.851 | 9.516 | 9.986 | 11.516 |
| Equity | 1.067 | 948 | 1.034 | 1.198 | 1.397 | 1.741 | 2.578 | 3.989 | 3.554 | 4.108 | 4.922 | 4.800 | 4.921 | 4.188 |
| Long-term debt | 0 | 0 | 0 | 0 | 245 | 208 | 168 | 126 | 80 | 679 | 64 | 0 | 0 | 0 |
| Short-term debt | 1.026 | 876 | 950 | 1.074 | 2.977 | 3.002 | 3.786 | 7.174 | 9.074 | 7.235 | 6.427 | 4.114 | 4.301 | 6.246 |
| Total debt | 1.026 | 876 | 950 | 1.074 | 3.223 | 3.210 | 3.954 | 7.300 | 9.154 | 7.914 | 6.491 | 4.114 | 4.301 | 6.246 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2016 | — | — |
MB Founder | Founder | 1986 | — | — |
MS Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TMB Holdingselskab ApS | Company | 100.0% | 100.0% | 2016 |
MOGENS BACH HOLDING ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Casper Bach Munkholm | Management | 0 companies |
| Mogens Bach Sørensen | Founder | 0 companies |
| Martin Søtbæk Madsen | Management | 0 companies |