| Revenue | DKK -27K | -25% |
| EBITDA | DKK -27K | +25% |
| Net profit | DKK -19K | -133% |
| Total assets | DKK 754K | -17% |
| Equity | DKK 737K | -17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 127 | 125 | 113 | 108 | -12 | 65 | 73 | 0 | -38 | -38 | -42 | -65 | -36 | -27 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 91 | 100 | 113 | 108 | -12 | 65 | 70 | -44 | -38 | -38 | -42 | -65 | -36 | -27 |
| Depreciation & amort. | -78 | -69 | 67 | 67 | -70 | -71 | -67 | -23 | -8 | -5 | -4 | -4 | -4 | -4 |
| EBIT | 13 | 31 | 46 | 41 | -82 | -5 | 3 | -67 | -46 | -43 | -47 | -69 | -41 | -32 |
| Net financials | 190 | 122 | 173 | 85 | 123 | 76 | 63 | 62 | 21 | 190 | -151 | 59 | 97 | 13 |
| Profit before tax | 202 | 153 | 219 | 126 | 41 | 71 | 66 | -5 | -25 | 147 | -198 | -10 | 57 | -19 |
| Tax | 51 | 38 | 61 | 31 | 15 | 15 | 14 | -1 | -6 | 32 | 39 | 1 | -0 | -1 |
| Net profit | 152 | 115 | 158 | 95 | 26 | 55 | 51 | -4 | -19 | 114 | -237 | -11 | 57 | -19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.898 | 1.929 | 1.947 | 1.920 | 1.841 | 1.797 | 1.694 | 1.582 | 1.444 | 1.457 | 1.101 | 973 | 910 | 754 |
| Equity | 1.779 | 1.797 | 1.858 | 1.855 | 1.780 | 1.731 | 1.677 | 1.565 | 1.435 | 1.436 | 1.085 | 955 | 890 | 737 |
| Long-term debt | 21 | 0 | 30 | 7 | 0 | 3 | 8 | 0 | 0 | 12 | 0 | 0 | 0 | 0 |
| Short-term debt | 120 | 132 | 59 | 59 | 61 | 63 | 10 | 17 | 10 | 10 | 10 | 10 | 12 | 10 |
| Total debt | 120 | 132 | 89 | 65 | 61 | 66 | 17 | 17 | 10 | 21 | 10 | 10 | 12 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Founder | Founder | 1995 | — | — |
IE | Audit | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1996 | |
| Individual | 50.0% | 50.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Max Bjarne Willert | Founder | 0 companies |
| Ib Ehrenreich Thinggaard | Audit | 0 companies |