| Revenue | DKK 5,4M | -73% |
| EBITDA | DKK -1M | -127% |
| Net profit | DKK 4,9M | +41% |
| Total assets | DKK 35,1M | +50% |
| Equity | DKK 12,5M | +82% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.349 | 11.925 | 13.304 | 10.476 | 13.572 | 20.416 | 19.711 | 33.991 | 27.965 | 8.996 | 7.445 | 20.165 | 5.355 |
| Staff expenses | -11.730 | -11.315 | -11.664 | -10.024 | -11.713 | -15.036 | -13.928 | -14.393 | -14.463 | -8.321 | -8.308 | -16.219 | -6.402 |
| EBITDA | 2.619 | 610 | 1.640 | 453 | 1.859 | 5.380 | 5.783 | 19.598 | 13.502 | 675 | -864 | 3.946 | -1.047 |
| Depreciation & amort. | -0 | -0 | -0 | -263 | -197 | -24 | -14 | -13 | -14 | -16 | -13 | -12 | -0 |
| EBIT | 2.619 | 610 | 1.640 | 190 | 1.663 | 5.356 | 5.769 | 19.585 | 13.487 | 659 | -877 | 3.934 | -1.047 |
| Net financials | -639 | 151 | 175 | 74 | 89 | 24.097 | 3.471 | 1.373 | -3.427 | 847 | 633 | -111 | 6.230 |
| Profit before tax | 1.979 | 761 | 1.815 | 264 | 1.752 | 29.454 | 9.241 | 20.957 | 10.060 | 1.506 | -244 | 3.823 | 5.183 |
| Tax | 682 | 141 | 377 | 51 | 282 | 751 | 2.251 | 4.628 | 2.246 | 320 | 1.198 | 375 | 333 |
| Net profit | 1.298 | 620 | 1.438 | 213 | 1.470 | 28.703 | 6.990 | 16.330 | 7.814 | 1.186 | -1.442 | 3.448 | 4.850 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.104 | 8.031 | 9.440 | 12.108 | 16.451 | 51.143 | 70.369 | 93.469 | 101.873 | 121.503 | 121.371 | 23.350 | 35.071 |
| Equity | 2.745 | 2.329 | 2.739 | 2.450 | 3.592 | 30.525 | 37.514 | 53.844 | 61.658 | 62.844 | 61.402 | 6.850 | 12.489 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 457 | 1.317 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.357 | 5.556 | 6.615 | 9.622 | 12.860 | 20.619 | 32.854 | 39.168 | 38.898 | 58.658 | 59.969 | 16.500 | 22.582 |
| Total debt | 6.357 | 5.556 | 6.615 | 9.622 | 12.860 | 20.619 | 32.854 | 39.625 | 40.215 | 58.658 | 59.969 | 16.500 | 22.582 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2020 | — | — |
RE Management | Management | 2020 | — | — |
MB Founder | Founder | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 100.0% | 2017 | |
| Individual | 5.0% | 5.0% | 2015 | |
Wood Mackenzie A/S | Company | 5.0% | 5.0% | 2015 |
MBK Invest ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Broust Nielsen | Management | 0 companies |
| Rolf Esben Kragelund | Management | 0 companies |
| Morten Breum Keller | Founder | 0 companies |
| Mark Andrew Brinin | Board of Directors | 0 companies |
| Brian Robert Aird | Board of Directors | 0 companies |
| Thomas Christopher Wong | Board of Directors | 0 companies |
| Torben Andersen | Board of Directors | 0 companies |
| Jason Chou Liu | Board of Directors | 0 companies |
| Matthew Tate Overbeck | Chairman | 0 companies |
| Xizhou Zhou | Chairman | 0 companies |
| Torben Bjerre-Madsen | Chairman | 0 companies |
| Frank Virenfeldt Nielsen | Board of Directors | 0 companies |
| Mark Andrew Brinin | Chairman | 0 companies |
| Kaj Møller Lindvig | Board of Directors | 0 companies |
| Niels Holger Poulsen | Board of Directors | 0 companies |
| Kenneth Edward Thompson | Board of Directors | 0 companies |