| Revenue | DKK 4,3M | +13% |
| EBITDA | DKK 889K | +30% |
| Net profit | DKK 555K | +37% |
| Total assets | DKK 4,2M | +6% |
| Equity | DKK 1,6M | +52% |
| Employees | 11 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.965 | 3.751 | 3.436 | 3.796 | 4.284 |
| Staff expenses | -2.595 | -3.357 | -3.642 | -3.086 | -3.389 |
| EBITDA | 370 | 394 | -206 | 685 | 889 |
| Depreciation & amort. | -48 | -45 | -38 | -38 | -31 |
| EBIT | 322 | 349 | -244 | 646 | 858 |
| Net financials | -88 | -83 | -98 | -121 | -137 |
| Profit before tax | 235 | 265 | -342 | 525 | 721 |
| Tax | 54 | 63 | -71 | 120 | 165 |
| Net profit | 181 | 203 | -272 | 405 | 555 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.627 | 4.550 | 4.120 | 3.965 | 4.210 |
| Equity | 740 | 943 | 671 | 1.076 | 1.631 |
| Long-term debt | 1.764 | 1.605 | 1.922 | 1.763 | 1.516 |
| Short-term debt | 1.859 | 1.741 | 1.268 | 869 | 808 |
| Total debt | 3.624 | 3.346 | 3.190 | 2.632 | 2.323 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MB Management | Management | 2020 |
PB Founder | Founder | 1998 |
MF Founder | Founder | 1998 |
| Former (1) | ||
SB Management | Management | 2020 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2020 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 | |
| Company | 100% | 100% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Brandt | Management | 0 companies |
| Peter Brent Hunner | Founder | 0 companies |
| Maibritt Friis Jønsson | Founder | 0 companies |
| Stine Brandt | Management | 0 companies |
| Jan Engelbrecht | Chairman | 0 companies |