| Revenue | DKK 11,2M | +18% |
| EBITDA | DKK 3,4M | +11% |
| Net profit | DKK 2,5M | +14% |
| Total assets | DKK 15,2M | +6% |
| Equity | DKK 6,9M | +6% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.566 | 3.794 | 4.724 | 4.121 | 3.836 | 5.928 | 6.480 | 5.085 | 6.140 | 7.174 | 8.183 | 8.549 | 9.521 | 11.214 |
| Staff expenses | -2.983 | -2.959 | -3.191 | -3.125 | -3.058 | -3.558 | -3.940 | -3.989 | -4.219 | -4.816 | -5.185 | -5.552 | -6.428 | -7.788 |
| EBITDA | 1.583 | 836 | 1.533 | 996 | 779 | 2.370 | 2.540 | 1.096 | 1.921 | 2.358 | 2.998 | 2.997 | 3.093 | 3.426 |
| Depreciation & amort. | -137 | -144 | -118 | -129 | -126 | -94 | -83 | -138 | -161 | -132 | -203 | -220 | -210 | -215 |
| EBIT | 1.446 | 692 | 1.415 | 867 | 653 | 2.276 | 2.458 | 958 | 1.760 | 2.226 | 2.795 | 2.777 | 2.883 | 3.211 |
| Net financials | 9 | -2 | 0 | 5 | -3 | 0 | -23 | -19 | -19 | -23 | -74 | -75 | -80 | -20 |
| Profit before tax | 1.455 | 690 | 1.415 | 872 | 650 | 2.276 | 2.434 | 940 | 1.741 | 2.204 | 2.721 | 2.702 | 2.803 | 3.191 |
| Tax | 365 | 183 | 356 | 219 | 160 | 503 | 537 | 208 | 386 | 487 | 599 | 598 | 618 | 708 |
| Net profit | 1.090 | 507 | 1.059 | 653 | 490 | 1.773 | 1.898 | 732 | 1.355 | 1.716 | 2.121 | 2.104 | 2.185 | 2.483 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.525 | 7.292 | 9.350 | 7.691 | 7.841 | 10.391 | 10.447 | 8.812 | 10.157 | 11.147 | 13.533 | 14.781 | 14.383 | 15.245 |
| Equity | 4.025 | 4.032 | 4.092 | 4.144 | 4.635 | 5.908 | 6.105 | 4.937 | 5.592 | 6.009 | 6.430 | 6.434 | 6.519 | 6.903 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.499 | 3.259 | 5.259 | 3.546 | 3.206 | 4.483 | 4.342 | 3.875 | 4.565 | 5.018 | 7.103 | 8.347 | 7.864 | 8.343 |
| Total debt | 3.499 | 3.259 | 5.259 | 3.546 | 3.206 | 4.483 | 4.342 | 3.875 | 4.565 | 5.138 | 7.103 | 8.347 | 7.864 | 8.343 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MORTEN THAMS HOLDING ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Bernhardt Thams | Management | 0 companies |
| Børge Meilandt Thams | Board of Directors | 0 companies |
| Jens Okholm | Chairman | 0 companies |
| Herman Sørensen | Chairman | 0 companies |