| Revenue | DKK 18K | -114% |
| EBITDA | DKK -140K | +52% |
| Net profit | DKK -170K | +46% |
| Total assets | DKK 399K | +68% |
| Equity | DKK -1,4M | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.738 | 2.515 | 2.013 | 1.823 | 1.027 | 440 | 277 | 360 | 295 | 85 | 146 | -102 | -133 | 18 |
| Staff expenses | -1.189 | -1.257 | -886 | -947 | -795 | -363 | -292 | -313 | -273 | -309 | -310 | -277 | -157 | -154 |
| EBITDA | 177 | 147 | 52 | -122 | -370 | 77 | -15 | 47 | 22 | -224 | -164 | -379 | -290 | -140 |
| Depreciation & amort. | 62 | 28 | 17 | -14 | -12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 115 | 119 | 35 | -136 | -381 | 77 | -15 | 47 | 22 | -224 | -164 | -379 | -290 | -140 |
| Net financials | -14 | -7 | -5 | -6 | -11 | -20 | -15 | -7 | -6 | -5 | -10 | -17 | -24 | -30 |
| Profit before tax | 101 | 111 | 30 | -142 | -393 | 57 | -30 | 40 | 16 | -229 | -174 | -396 | -314 | -170 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 101 | 111 | 30 | -142 | -393 | 57 | -30 | 40 | 16 | -229 | -174 | -396 | -314 | -170 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 577 | 596 | 529 | 389 | 318 | 390 | 247 | 424 | 343 | 182 | 304 | 182 | 238 | 399 |
| Equity | 166 | 277 | 307 | 165 | -228 | -171 | -201 | -161 | -145 | -374 | -548 | -945 | -1.259 | -1.429 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.105 | 1.469 | 1.808 |
| Short-term debt | 411 | 319 | 222 | 224 | 546 | 561 | 448 | 585 | 488 | 556 | 853 | 22 | 27 | 20 |
| Total debt | 411 | 319 | 222 | 224 | 546 | 561 | 448 | 585 | 488 | 556 | 853 | 1.127 | 1.496 | 1.828 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Founder | Founder | 1993 | — | — |
JB Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BOMAN A/S | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Boman | Founder | 0 companies |
| Jan Boman | Management | 0 companies |