| Revenue | DKK -562K | +369% |
| EBITDA | DKK -562K | -369% |
| Net profit | DKK 40,3M | +28% |
| Total assets | DKK 264,5M | +6% |
| Equity | DKK 241,3M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12.083 | 724 | 1.488 | 1.759 | 4.746 | 4.665 | 22.772 | 31.829 | 40 | -94 | -365 | -412 | -120 | -562 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -8.631 | -7.736 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12.083 | 724 | 6.184 | 7.907 | 6.298 | 4.665 | 14.072 | 26.585 | 731 | 1.195 | -365 | -412 | -120 | -562 |
| Depreciation & amort. | 5 | -5 | -5 | -0 | -0 | -6 | -91 | -242 | -398 | -1.074 | -1.083 | -999 | -723 | -45 |
| EBIT | -12.088 | 719 | 6.179 | 7.907 | 6.298 | 4.659 | 13.981 | 26.343 | 333 | 122 | -1.447 | -1.411 | -843 | -607 |
| Net financials | -10.209 | 96.721 | 20.760 | 276 | 8.529 | 17.989 | 30.127 | 24.927 | 38.403 | 45.741 | 54.487 | 26.043 | 32.238 | 41.001 |
| Profit before tax | -22.297 | 97.440 | 26.939 | 8.182 | 14.827 | 22.647 | 43.860 | 50.996 | 38.552 | 45.862 | 53.040 | 24.632 | 31.395 | 40.394 |
| Tax | -3.742 | 4.668 | 1.398 | -100 | 1.124 | 589 | 9.178 | 5.503 | -119 | -118 | -422 | -213 | -157 | 105 |
| Net profit | -18.555 | 92.772 | 25.541 | 8.283 | 13.704 | 22.058 | 34.682 | 45.493 | 38.671 | 45.980 | 53.462 | 24.845 | 31.552 | 40.289 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 97.911 | 97.941 | 79.303 | 83.930 | 87.903 | 115.303 | 232.610 | 266.204 | 173.845 | 196.070 | 242.190 | 241.730 | 250.519 | 264.519 |
| Equity | -88.629 | 4.144 | 8.337 | 16.620 | 28.524 | 50.582 | 77.264 | 110.264 | 131.428 | 162.408 | 200.870 | 206.967 | 216.019 | 241.308 |
| Long-term debt | 113.845 | 57.302 | 45.513 | 44.865 | 41.348 | 28.890 | 86.943 | 87.572 | 9.324 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 29.242 | 29.905 | 24.848 | 21.941 | 16.470 | 33.647 | 68.403 | 66.590 | 32.704 | 33.650 | 41.320 | 34.763 | 34.500 | 23.212 |
| Total debt | 143.086 | 87.207 | 70.361 | 66.806 | 57.818 | 62.537 | 155.346 | 154.162 | 42.028 | 33.650 | 41.320 | 34.763 | 34.500 | 23.212 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BFHolding ApS | Company | 50.0% | 50.0% | 2018 |
MIBX INVEST ApS | Company | 20.0% | 20.0% | 2018 |
MORGANIX INVEST ApS | Company | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Brixhuus | Management | 0 companies |
| Ingemann Brixhuus | Chairman | 0 companies |
| Morten Sahner Brixhuus | Board of Directors | 0 companies |