| Revenue | DKK 2,8M | -30% |
| EBITDA | DKK -1,3M | -1905% |
| Net profit | DKK -1,9M | -278% |
| Total assets | DKK 7M | -13% |
| Equity | DKK 929K | -67% |
| Employees | 10 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.244 | 5.213 | 5.300 | 3.988 | 2.788 |
| Staff expenses | -2.681 | -3.222 | -4.042 | -4.051 | -4.051 |
| EBITDA | 1.563 | 1.992 | 1.258 | -63 | -1.263 |
| Depreciation & amort. | -198 | -255 | -270 | -226 | -214 |
| EBIT | 1.365 | 1.737 | 988 | -289 | -1.476 |
| Net financials | -74 | 14 | 66 | -343 | -353 |
| Profit before tax | 1.291 | 1.751 | 1.054 | -632 | -1.829 |
| Tax | 284 | 390 | 233 | -137 | 43 |
| Net profit | 1.007 | 1.360 | 821 | -495 | -1.873 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6.943 | 8.209 | 8.787 | 8.023 | 6.987 |
| Equity | 2.315 | 3.275 | 3.296 | 2.801 | 929 |
| Long-term debt | 1.210 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.365 | 4.852 | 5.397 | 5.222 | 6.058 |
| Total debt | 4.575 | 4.852 | 5.397 | 5.222 | 6.058 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
MB Management | Management | 2004 – 2005 |
AK Management | Management | 2004 – 2008 |
WB Management | Management | 2004 – 2025 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Margit Bo | Management | 0 companies |
| Anne Kirstine Scheffmann Meier | Management | 0 companies |
| Winnie Betina Winther | Management | 0 companies |