| Revenue | DKK 573K | +48% |
| EBITDA | DKK 215K | +80% |
| Net profit | DKK 97K | +400% |
| Total assets | DKK 858K | +3% |
| Equity | DKK 714K | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 514 | 366 | 755 | 806 | 489 | 987 | 552 | 634 | 554 | 331 | 257 | 387 | 573 |
| Staff expenses | -395 | -460 | -566 | -718 | -662 | -384 | -471 | -293 | -463 | -295 | -211 | -268 | -358 |
| EBITDA | 118 | -94 | 189 | 87 | -173 | 603 | 81 | 341 | 91 | 37 | 46 | 119 | 215 |
| Depreciation & amort. | -12 | -6 | -5 | -5 | -3 | -62 | -76 | -83 | -95 | -91 | -89 | -89 | -88 |
| EBIT | 106 | -99 | 184 | 83 | -177 | 541 | 5 | 259 | -4 | -54 | -43 | 30 | 127 |
| Net financials | -17 | -19 | -17 | -16 | -12 | -14 | -16 | -17 | -16 | -9 | -7 | -3 | -0 |
| Profit before tax | 89 | -118 | 167 | 66 | -189 | 527 | -10 | 242 | -20 | -63 | -50 | 27 | 126 |
| Tax | -0 | -0 | -0 | -0 | -0 | 3 | 15 | 55 | -2 | -13 | -10 | 7 | 29 |
| Net profit | 89 | -118 | 167 | 66 | -189 | 524 | -25 | 187 | -18 | -50 | -39 | 19 | 97 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 673 | 817 | 1.061 | 1.143 | 751 | 1.199 | 1.264 | 1.330 | 1.298 | 1.092 | 790 | 834 | 858 |
| Equity | 155 | 37 | 203 | 269 | 81 | 604 | 579 | 766 | 748 | 698 | 658 | 678 | 714 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 461 | 416 | 384 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 519 | 780 | 858 | 874 | 670 | 134 | 269 | 180 | 550 | 395 | 132 | 156 | 144 |
| Total debt | 519 | 780 | 858 | 874 | 670 | 595 | 685 | 564 | 550 | 395 | 132 | 156 | 144 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Balling Schultz | Founder | 0 companies |