| Revenue | DKK 4M | +17% |
| EBITDA | DKK -165K | +31% |
| Net profit | DKK -138K | +42% |
| Total assets | DKK 1,6M | +0% |
| Equity | DKK 397K | -26% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 4.169 | 4.408 | 4.616 | 3.399 | 3.978 |
| Staff expenses | -1.160 | -1.161 | -1.031 | -978 | -999 |
| EBITDA | -543 | -439 | -135 | -240 | -165 |
| Depreciation & amort. | -49 | -66 | -65 | -87 | -32 |
| EBIT | -592 | -505 | -200 | -327 | -197 |
| Net financials | 8 | 31 | 28 | 16 | 19 |
| Profit before tax | -292 | -473 | -171 | -311 | -177 |
| Tax | 146 | -102 | -50 | -72 | -40 |
| Net profit | -439 | -371 | -122 | -240 | -138 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 1.357 | 1.828 | 1.479 | 1.587 | 1.592 |
| Equity | 467 | 596 | 774 | 535 | 397 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 889 | 1.232 | 704 | 1.052 | 1.196 |
| Total debt | 889 | 1.232 | 704 | 1.052 | 1.196 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
MB Management | Management | 1992 – 1995 |
JS Founder | Founder | 1992 – 2018 |
P | Audit | 1992 – 1995 |
MB Founder | Founder | 1992 – 2018 |
KL Management | Management | 1995 – 2003 |
RK Management | Management | 2010 – 2018 |
BK Management | Management | 2003 – 2010 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Bülow | Management | 0 companies |
| Jesper Søren Steiness | Founder | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Mai-Brit Bülow-Nielsen | Founder | 0 companies |
| Kim Larsen | Management | 0 companies |
| René Kristensen | Management | 0 companies |
| Benny Kristensen | Management | 0 companies |