| Revenue | DKK 496K | -61% |
| EBITDA | DKK 219K | -63% |
| Net profit | DKK 137K | -69% |
| Total assets | DKK 542K | -57% |
| Equity | DKK 487K | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 496 | 1.190 | 396 | 446 | 551 | 585 | 311 | 461 | 657 | 258 | 628 | 1.285 | 496 |
| Staff expenses | -393 | -400 | -315 | -369 | -405 | -408 | -361 | -390 | -553 | -355 | -374 | -692 | -277 |
| EBITDA | 104 | 109 | -31 | 78 | 145 | 177 | -51 | 72 | 104 | -96 | 253 | 593 | 219 |
| Depreciation & amort. | 61 | -75 | -25 | -43 | -39 | -52 | -63 | -49 | -26 | -26 | -21 | -10 | -26 |
| EBIT | 42 | 34 | -56 | 35 | 106 | 126 | -114 | 23 | 78 | -122 | 233 | 582 | 193 |
| Net financials | -18 | -37 | -46 | -66 | -44 | -26 | -29 | -20 | 17 | -24 | -18 | -12 | -5 |
| Profit before tax | 24 | -3 | 2 | -25 | 63 | 99 | -142 | 3 | 95 | -147 | 215 | 571 | 188 |
| Tax | 8 | -0 | 6 | 3 | 14 | 22 | -31 | 1 | 21 | -32 | 48 | 126 | 52 |
| Net profit | 17 | -3 | -4 | -28 | 49 | 77 | -111 | 2 | 74 | -114 | 167 | 445 | 137 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 656 | 730 | 779 | 876 | 856 | 1.155 | 481 | 487 | 642 | 662 | 648 | 1.259 | 542 |
| Equity | 189 | 185 | 189 | 162 | 210 | 288 | 176 | 179 | 253 | 138 | 305 | 651 | 487 |
| Long-term debt | 35 | 35 | 106 | 248 | 210 | 164 | 145 | 124 | 95 | 77 | 44 | 0 | 0 |
| Short-term debt | 432 | 510 | 484 | 466 | 436 | 703 | 160 | 184 | 294 | 447 | 298 | 608 | 55 |
| Total debt | 432 | 545 | 590 | 714 | 645 | 867 | 305 | 308 | 390 | 523 | 342 | 608 | 55 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2015 | |
SFTB Investments ApS | Company | 33.3% | 33.3% | 2015 |
Breck Holding ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Vibe | Unofficial title | 0 companies |