| Revenue | DKK 586K | -11% |
| EBITDA | DKK -99K | +24% |
| Net profit | DKK -288K | -186% |
| Total assets | DKK 771K | -26% |
| Equity | DKK 456K | -39% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.490 | 1.201 | 1.474 | 1.140 | 906 | 672 | 908 | 795 | 412 | 1.324 | 946 | 687 | 656 | 586 |
| Staff expenses | -1.164 | -1.087 | -1.084 | -1.030 | -873 | -937 | -801 | -736 | -436 | -704 | -778 | -710 | -766 | -684 |
| EBITDA | -17 | 114 | 390 | 110 | 34 | -265 | 108 | 59 | -23 | 620 | 19 | -88 | -130 | -99 |
| Depreciation & amort. | -20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -36 | 114 | 390 | 110 | 34 | -265 | 108 | 59 | -23 | 620 | 19 | -88 | -130 | -99 |
| Net financials | -2 | -8 | -3 | -1 | -1 | -6 | -1 | -6 | -6 | -5 | -3 | 1 | 1 | 0 |
| Profit before tax | -38 | 382 | 387 | 116 | 33 | -271 | 107 | 53 | -30 | 615 | 16 | -87 | -129 | -99 |
| Tax | 313 | 138 | 2 | 4 | 192 | -0 | -0 | -0 | -0 | -83 | 3 | -19 | -28 | 189 |
| Net profit | -351 | 244 | 385 | 112 | -159 | -271 | 107 | 53 | -30 | 698 | 13 | -68 | -101 | -288 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 860 | 969 | 1.409 | 1.143 | 727 | 224 | 497 | 559 | 1.199 | 1.518 | 1.395 | 1.093 | 1.035 | 771 |
| Equity | 269 | 513 | 897 | 810 | 550 | 71 | 178 | 231 | 201 | 899 | 912 | 845 | 744 | 456 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 592 | 456 | 511 | 333 | 177 | 152 | 319 | 328 | 997 | 619 | 483 | 249 | 291 | 314 |
| Total debt | 592 | 456 | 511 | 333 | 177 | 152 | 319 | 328 | 997 | 619 | 483 | 249 | 291 | 314 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Birn Knop | Management | 0 companies |