| Revenue | DKK 7,9M | -20% |
| EBITDA | DKK -737K | -163% |
| Net profit | DKK -1,2M | -423% |
| Total assets | DKK 27M | +0% |
| Equity | DKK 5,9M | -17% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.580 | 6.690 | 7.080 | 8.506 | 8.580 | 9.767 | 9.522 | 7.661 | 9.876 | 7.881 |
| Staff expenses | -6.476 | -6.035 | -6.392 | -7.378 | -8.484 | -8.672 | -8.706 | -8.923 | -8.698 | -8.617 |
| EBITDA | 103 | 655 | 688 | 1.128 | 96 | 1.095 | 816 | -1.262 | 1.178 | -737 |
| Depreciation & amort. | 400 | -354 | -413 | -350 | -503 | -475 | -437 | -384 | -453 | -547 |
| EBIT | -297 | 300 | 276 | 779 | -407 | 620 | 379 | -1.646 | 725 | -1.284 |
| Net financials | -352 | -177 | -217 | -247 | -325 | -309 | -315 | -290 | -187 | -152 |
| Profit before tax | -649 | 124 | 59 | 531 | -732 | 310 | 64 | -1.935 | 537 | -1.436 |
| Tax | -179 | 39 | 49 | 145 | -35 | 100 | -4 | -392 | 159 | -213 |
| Net profit | -470 | 85 | 10 | 386 | -698 | 210 | 68 | -1.544 | 378 | -1.223 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.968 | 15.356 | 16.408 | 22.825 | 22.551 | 23.156 | 24.508 | 26.122 | 27.008 | 26.967 |
| Equity | 2.159 | 2.244 | 2.255 | 5.200 | 4.502 | 4.712 | 4.780 | 3.236 | 7.115 | 5.892 |
| Long-term debt | 4.269 | 5.972 | 5.269 | 5.344 | 5.408 | 5.330 | 4.831 | 3.736 | 3.946 | 3.368 |
| Short-term debt | 5.883 | 7.139 | 8.884 | 11.637 | 12.031 | 12.404 | 14.117 | 18.630 | 15.157 | 17.027 |
| Total debt | 13.809 | 13.111 | 14.153 | 16.980 | 17.439 | 17.734 | 18.948 | 22.366 | 19.103 | 20.395 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
JW Audit | Audit | 1993 | — | — |
JF Founder | Founder | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MB HOLDING AF 30.01.2000. ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Claudi Kallesø | Chief Executive Officer | 0 companies |
| Jan Wenzell | Audit | 0 companies |
| Jørgen Færch Beckmann | Founder | 0 companies |
| Rolf Viking Høegh | Board of Directors | 0 companies |
| Palle Degn | Chairman | 0 companies |
| Karin Claudi Beckmann | Board of Directors | 0 companies |
| Jørn Haandbæk Jensen | Chairman | 0 companies |
| Bettina Jenter | Board of Directors | 0 companies |
| Jørgen Bro Petersen | Board of Directors | 0 companies |
| Marianna Kristine Chabert | Board of Directors | 0 companies |