| Revenue | DKK -219K | +5% |
| EBITDA | DKK -459K | -2% |
| Net profit | DKK 11,5M | +53% |
| Total assets | DKK 164,8M | -2% |
| Equity | DKK 163,3M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.517 | 674 | 204 | 392 | 256 | 70 | 308 | -522 | -156 | -152 | -195 | -209 | -219 |
| Staff expenses | -184 | -1 | -42 | -240 | -240 | -240 | -240 | -240 | -240 | -247 | -240 | -240 | -240 |
| EBITDA | 1.333 | 673 | 162 | 152 | 16 | -170 | 68 | -762 | -396 | -399 | -15.808 | -449 | -459 |
| Depreciation & amort. | -0 | -2.700 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -18 | -27 |
| EBIT | 1.333 | -2.026 | 162 | 152 | 16 | -170 | 68 | -762 | -396 | -399 | -15.808 | -467 | -486 |
| Net financials | -5.907 | -7.120 | 12.422 | 3.816 | 21.885 | -13.036 | 9.909 | 104.714 | 4.420 | 10.542 | 5.527 | 7.978 | 12.002 |
| Profit before tax | -4.574 | -9.147 | 12.584 | 3.968 | 21.901 | -13.206 | 9.976 | 103.952 | 4.024 | 10.143 | -10.281 | 7.511 | 11.516 |
| Tax | -21 | -2 | 67 | -46 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -4.552 | -9.145 | 12.517 | 4.014 | 21.901 | -13.206 | 9.976 | 103.952 | 4.024 | 10.143 | -10.281 | 7.511 | 11.516 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 43.808 | 34.743 | 54.492 | 52.710 | 83.169 | 96.990 | 108.999 | 170.384 | 163.725 | 178.711 | 168.692 | 168.036 | 164.837 |
| Equity | 16.155 | 5.645 | 18.226 | 21.844 | 42.627 | 29.677 | 40.678 | 144.630 | 148.655 | 158.798 | 148.517 | 155.875 | 163.279 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 27.653 | 29.098 | 36.267 | 30.866 | 40.542 | 62.912 | 68.321 | 25.754 | 15.071 | 19.913 | 20.175 | 12.161 | 1.558 |
| Total debt | 27.653 | 29.098 | 36.267 | 30.866 | 40.542 | 62.912 | 68.321 | 25.754 | 15.071 | 19.913 | 20.175 | 12.161 | 1.558 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Brøgger | Management | 0 companies |
| Ivan Nielsen | Board of Directors | 0 companies |
| Flemming Sneftrup | Board of Directors | 0 companies |