| Revenue | DKK 978K | +114% |
| EBITDA | DKK 103K | +141% |
| Net profit | DKK 25K | +108% |
| Total assets | DKK 1,2M | +125% |
| Equity | DKK -29K | +46% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.728 | 2.420 | 2.306 | 1.874 | 1.413 | 1.173 | 1.119 | 1.072 | 570 | 1.019 | 940 | 971 | 457 | 978 |
| Staff expenses | -1.476 | -1.916 | -1.716 | -1.858 | -1.174 | -1.065 | -926 | -940 | -535 | -673 | -838 | -982 | -709 | -834 |
| EBITDA | 252 | 504 | 590 | 17 | 239 | 107 | 193 | 132 | 36 | 346 | 102 | -11 | -252 | 103 |
| Depreciation & amort. | -118 | -125 | -110 | -130 | -116 | -66 | -55 | -39 | -28 | -55 | -55 | -46 | -46 | -49 |
| EBIT | 134 | 379 | 480 | -114 | 122 | 41 | 139 | 93 | 8 | 292 | 48 | -57 | -298 | 55 |
| Net financials | 8 | -24 | -15 | -22 | -29 | -12 | -20 | -58 | -7 | -4 | -1 | -18 | -13 | -3 |
| Profit before tax | 142 | 354 | 465 | -136 | 94 | 29 | 119 | 35 | 1 | 288 | 47 | -75 | -311 | 51 |
| Tax | 60 | 91 | 120 | -22 | 35 | 19 | 40 | 10 | 1 | 60 | 13 | -0 | -0 | 26 |
| Net profit | 82 | 263 | 345 | -115 | 59 | 10 | 79 | 25 | 1 | 227 | 34 | -75 | -311 | 25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.662 | 2.025 | 2.258 | 1.622 | 1.332 | 1.412 | 1.213 | 852 | 1.045 | 2.029 | 1.561 | 1.160 | 549 | 1.233 |
| Equity | 844 | 393 | 554 | 198 | 256 | 267 | 346 | 371 | 371 | 598 | 332 | 257 | -54 | -29 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 808 | 1.628 | 1.702 | 1.424 | 1.075 | 1.144 | 868 | 481 | 674 | 1.431 | 1.228 | 903 | 603 | 1.262 |
| Total debt | 808 | 1.628 | 1.702 | 1.424 | 1.075 | 1.144 | 868 | 481 | 674 | 1.431 | 1.228 | 903 | 603 | 1.262 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BERN & WESSEL HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
SØMOD & FERSLEV HOLDING ApS | Company | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Bern Wessel | Management | 0 companies |