| Revenue | DKK 3M | -18% |
| EBITDA | DKK 3M | -18% |
| Net profit | DKK 152K | -37% |
| Total assets | DKK 57,9M | -4% |
| Equity | DKK 16,8M | +1% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.873 | 4.811 | 5.021 | 4.291 | 3.004 | 2.842 | 3.967 | 3.763 | 3.760 | 3.836 | 3.444 | 4.076 | 3.606 | 2.965 |
| Staff expenses | -57 | -56 | -50 | -50 | -50 | -50 | -50 | -111 | -484 | -598 | -289 | -0 | -0 | -0 |
| EBITDA | 4.816 | 4.755 | 4.971 | 4.241 | 2.954 | 2.792 | 3.917 | 3.652 | 3.276 | 3.238 | 3.134 | 4.076 | 3.606 | 2.965 |
| Depreciation & amort. | -6.729 | -837 | -888 | -892 | -893 | -907 | -919 | -927 | -940 | -940 | -976 | -928 | -934 | -934 |
| EBIT | -1.913 | 3.918 | 4.082 | 3.350 | 2.062 | 1.886 | 2.998 | 2.725 | 2.336 | 2.298 | 2.159 | 3.147 | 2.672 | 2.031 |
| Net financials | -4.455 | -4.567 | -4.120 | -3.738 | -3.336 | -2.844 | -2.717 | -912 | -833 | -750 | -893 | -2.107 | -2.430 | -1.879 |
| Profit before tax | -6.368 | -650 | -38 | -389 | -1.274 | -958 | 281 | 1.813 | 1.503 | 1.548 | 1.266 | 1.040 | 241 | 152 |
| Tax | -0 | 536 | 1.431 | 365 | 36 | -132 | 266 | -15 | 914 | 10 | 37 | -2 | -0 | -0 |
| Net profit | -6.368 | -1.185 | -1.468 | -753 | -1.310 | -826 | 15 | 1.828 | 588 | 1.538 | 1.228 | 1.043 | 241 | 152 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 74.523 | 73.087 | 71.054 | 69.615 | 68.213 | 67.161 | 65.975 | 65.274 | 63.759 | 62.817 | 61.183 | 60.718 | 60.293 | 57.931 |
| Equity | -22.728 | -21.131 | -22.380 | -21.608 | -21.164 | -20.613 | -19.144 | -17.316 | 13.373 | 14.911 | 16.139 | 16.782 | 16.623 | 16.776 |
| Long-term debt | 64.820 | 62.068 | 61.859 | 89.028 | 84.445 | 79.173 | 77.635 | 74.683 | 45.407 | 42.921 | 41.092 | 40.522 | 38.844 | 38.865 |
| Short-term debt | 32.431 | 32.150 | 31.575 | 2.196 | 4.932 | 8.602 | 7.483 | 7.906 | 4.980 | 4.985 | 3.950 | 3.414 | 4.825 | 2.290 |
| Total debt | 97.251 | 94.218 | 93.434 | 91.223 | 89.377 | 87.775 | 85.119 | 82.589 | 50.386 | 47.906 | 45.042 | 43.936 | 43.669 | 41.155 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MATKE HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
MICMAT HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Berthelsen | Management | 0 companies |