| Revenue | DKK 193K | -181% |
| EBITDA | DKK 80K | +124% |
| Net profit | DKK 2,7M | -78% |
| Total assets | DKK 54,9M | +9% |
| Equity | DKK 25,2M | +12% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 232 | 162 | -124 | 175 | -274 | -665 | -459 | -156 | -94 | -413 | -379 | -239 | 193 |
| Staff expenses | -149 | -229 | -195 | -293 | -53 | -32 | -346 | -38 | -20 | -3 | -5 | -101 | -113 |
| EBITDA | -3 | -195 | -318 | -118 | -490 | -697 | -805 | -193 | -113 | -415 | -383 | -340 | 80 |
| Depreciation & amort. | -0 | -0 | -41 | -39 | -36 | -36 | -64 | -75 | -75 | -75 | -88 | -357 | -400 |
| EBIT | -3 | -195 | -359 | -157 | -527 | -733 | -870 | -268 | -189 | -490 | -471 | -697 | -320 |
| Net financials | 169 | -57 | 990 | 524 | 728 | 716 | 1.766 | 1.021 | 2.409 | 2.421 | 2.246 | 12.860 | 2.910 |
| Profit before tax | 166 | -253 | 631 | 367 | 94 | -197 | 781 | 752 | 2.081 | 1.761 | 1.775 | 12.163 | 2.589 |
| Tax | -0 | -0 | -39 | -31 | -52 | -49 | -19 | -123 | -152 | -126 | -29 | -61 | -120 |
| Net profit | 166 | -253 | 670 | 397 | 146 | -148 | 800 | 875 | 2.233 | 1.888 | 1.804 | 12.224 | 2.710 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.929 | 6.619 | 8.671 | 10.434 | 16.014 | 18.255 | 18.011 | 12.311 | 22.687 | 24.758 | 32.196 | 50.526 | 54.927 |
| Equity | — | 1.611 | 2.280 | 2.678 | 2.824 | 2.676 | 3.476 | 4.351 | 6.584 | 8.472 | 10.275 | 22.500 | 25.209 |
| Long-term debt | 2.894 | 2.892 | 1.460 | 1.446 | 1.446 | 1.410 | 1.345 | 1.254 | 1.187 | 1.112 | 1.052 | 5.053 | 5.570 |
| Short-term debt | 2.619 | 3.562 | 4.931 | 6.310 | 11.744 | 14.169 | 13.190 | 6.706 | 14.916 | 15.175 | 20.869 | 22.974 | 24.148 |
| Total debt | 5.513 | 6.454 | 6.390 | 7.756 | 13.190 | 15.579 | 14.536 | 7.960 | 16.102 | 16.286 | 21.921 | 28.026 | 29.718 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MB HOLDING AF 2011 ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Lindkær Brylle | Management | 0 companies |