| Revenue | DKK 2,6M | +3% |
| EBITDA | DKK 246K | -49% |
| Net profit | DKK 181K | -51% |
| Total assets | DKK 1,8M | -4% |
| Equity | DKK 694K | -15% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.491 | 2.121 | 1.657 | 1.715 | 1.484 | 2.016 | 2.099 | 2.847 | 3.055 | 3.091 | 2.546 | 2.620 |
| Staff expenses | -1.820 | -1.901 | -1.610 | -1.404 | -1.432 | -1.652 | -1.774 | -2.094 | -2.553 | -3.019 | -2.063 | -2.374 |
| EBITDA | 671 | 220 | 48 | 311 | 51 | 364 | 325 | 753 | 502 | 72 | 483 | 246 |
| Depreciation & amort. | -47 | -25 | -15 | -27 | -35 | -35 | -16 | -7 | -7 | -16 | -9 | -9 |
| EBIT | 624 | 196 | 33 | 285 | 16 | 329 | 308 | 746 | 495 | 55 | 474 | 237 |
| Net financials | -2 | -7 | -7 | -7 | -1 | -0 | -1 | 5 | 5 | 7 | 7 | -0 |
| Profit before tax | 622 | 189 | 25 | 277 | 15 | 328 | 307 | 751 | 500 | 62 | 481 | 236 |
| Tax | 150 | 51 | 8 | 60 | 12 | 78 | 71 | 169 | 168 | 14 | 109 | 55 |
| Net profit | 472 | 138 | 18 | 218 | 2 | 251 | 236 | 582 | 332 | 48 | 372 | 181 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.236 | 1.144 | 1.025 | 1.024 | 1.239 | 1.265 | 1.369 | 1.883 | 2.512 | 2.002 | 1.857 | 1.781 |
| Equity | 641 | 307 | 222 | 440 | 242 | 493 | 529 | 911 | 743 | 441 | 813 | 694 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 594 | 837 | 803 | 585 | 997 | 773 | 840 | 972 | 1.769 | 1.545 | 1.044 | 1.087 |
| Total debt | 594 | 837 | 803 | 585 | 997 | 773 | 840 | 972 | 1.769 | 1.545 | 1.044 | 1.087 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2003 | — | — |
CB Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAEL BOSHOLDT HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Bosholdt | Management | 0 companies |
| Christian Bennich | Management | 0 companies |
| Susanne Bosholdt | Board of Directors | 0 companies |
| Michael Bille Larsen | Chairman | 0 companies |
| Peter Fredgaard | Board of Directors | 0 companies |