| Revenue | DKK 1,4M | +19% |
| EBITDA | DKK 334K | +29% |
| Net profit | DKK 279K | +27% |
| Total assets | DKK 1,1M | +6% |
| Equity | DKK 506K | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 659 | 615 | 982 | 545 | 592 | 698 | 4 | 324 | 604 | 766 | 551 | 1.206 | 1.430 |
| Staff expenses | -776 | -181 | -768 | -606 | -635 | -501 | -135 | -401 | -512 | -651 | -682 | -946 | -1.095 |
| EBITDA | -117 | 434 | 214 | -61 | -43 | 196 | -132 | -78 | 92 | 115 | -131 | 260 | 334 |
| Depreciation & amort. | -10 | -13 | -10 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -128 | 421 | 204 | -71 | -43 | 196 | -132 | -78 | 92 | 115 | -131 | 260 | 334 |
| Net financials | 94 | 41 | 23 | 6 | 6 | 8 | 9 | 6 | 27 | 34 | 27 | 35 | 48 |
| Profit before tax | -34 | 463 | 227 | -64 | -37 | 204 | -122 | -71 | 119 | 149 | -104 | 294 | 382 |
| Tax | -0 | 52 | 114 | -0 | -0 | 45 | -27 | -14 | 34 | 38 | -18 | 74 | 103 |
| Net profit | -34 | 411 | 113 | -64 | -37 | 159 | -95 | -57 | 85 | 111 | -86 | 220 | 279 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.441 | 1.394 | 947 | 648 | 583 | 848 | 582 | 484 | 762 | 1.041 | 600 | 992 | 1.051 |
| Equity | 543 | 654 | 467 | 402 | 365 | 525 | 304 | 247 | 332 | 443 | 356 | 576 | 506 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 898 | 740 | 480 | 245 | 217 | 323 | 278 | 237 | 431 | 598 | 244 | 416 | 545 |
| Total debt | 898 | 740 | 480 | 245 | 217 | 323 | 278 | 237 | 431 | 598 | 244 | 416 | 545 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MILLENIUM INVESTMENT ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Bo Traberg | Management | 0 companies |
| Peter Rødbro | Board of Directors | 0 companies |
| Thomas Vincent Bonnor | Board of Directors | 0 companies |
| Charlotte Arent Olesen | Board of Directors | 0 companies |
| Jesper Schmidt | Board of Directors | 0 companies |
| Tina Traberg | Chairman | 0 companies |