| Revenue | DKK 30,8M | +85% |
| EBITDA | DKK 417K | -85% |
| Net profit | DKK 217K | -89% |
| Total assets | DKK 10,5M | -21% |
| Equity | DKK 2,4M | -23% |
| Employees | 23 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.740 | 8.184 | 7.930 | — | 13.751 | 23.002 | 23.253 | 24.202 | 12.397 | 14.378 | 15.489 | 16.696 | 30.808 |
| Staff expenses | -6.619 | -7.259 | -7.741 | -0 | -8.411 | -11.359 | -11.960 | -11.247 | -10.556 | -11.241 | -12.796 | -13.999 | -13.382 |
| EBITDA | 712 | 925 | 188 | 0 | 205 | 236 | 759 | 1.134 | 1.840 | 3.137 | 2.694 | 2.696 | 417 |
| Depreciation & amort. | -1 | -15 | -16 | -0 | -23 | -21 | -25 | -31 | -31 | -31 | -60 | -50 | -43 |
| EBIT | 711 | 910 | 173 | 0 | 182 | 216 | 734 | 1.102 | 1.810 | 3.106 | 2.633 | 2.646 | 373 |
| Net financials | -7 | -38 | -47 | 0 | -73 | -113 | -51 | -71 | -68 | -101 | -103 | -150 | -59 |
| Profit before tax | 704 | 872 | 125 | 0 | 109 | 103 | 683 | 1.032 | 1.741 | 3.005 | 2.530 | 2.497 | 314 |
| Tax | 206 | 260 | 67 | -0 | 43 | 50 | 180 | 246 | 433 | 711 | 594 | 595 | 97 |
| Net profit | 499 | 612 | 58 | 0 | 67 | 53 | 503 | 785 | 1.309 | 2.294 | 1.936 | 1.902 | 217 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.225 | 5.795 | 3.668 | 0 | 4.214 | 6.898 | 7.099 | 8.321 | 12.618 | 13.897 | 12.700 | 13.246 | 10.479 |
| Equity | 704 | 626 | 484 | 0 | 463 | 516 | 1.020 | 1.555 | 2.564 | 3.558 | 3.194 | 3.166 | 2.432 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 298 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.519 | 5.152 | 3.166 | 0 | 3.749 | 6.379 | 6.077 | 6.468 | 10.055 | 10.335 | 9.504 | 10.081 | 7.994 |
| Total debt | 3.519 | 5.152 | 3.166 | 0 | 3.749 | 6.379 | 6.077 | 6.765 | 10.055 | 10.335 | 9.504 | 10.081 | 7.994 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Founder | Founder | 2004 | — | — |
TH Management | Management | 2004 | — | — |
CA Management | Management | 2025 | — | — |
BF Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BO FALSIG HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
THOMAS HARTVIG VIELSTED HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
Camille Aulkær Andersen Holding ApS | Company | 15.0% | 15.0% | 2022 |
| Individual | 5.0% | 5.0% | 2022 | |
Kompas Partnere Holding ApS | Company | 15.0% | 15.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Bucka-Aittala | Founder | 0 companies |
| Thomas Hartvig Vielsted | Management | 0 companies |
| Camille Aulkær Andersen | Management | 0 companies |
| Bo Falsig | Management | 0 companies |
| Jørgen Plass-Nielsen | Board of Directors | 0 companies |
| David Madie | Chairman | 0 companies |
| Peter Allan Albæk | Chairman | 0 companies |
| Niels Richard Brinkmann | Board of Directors | 0 companies |