| Revenue | DKK 2,5M | +0% |
| EBITDA | DKK 1,1M | -8% |
| Net profit | DKK 524K | -12% |
| Total assets | DKK 10,1M | +2% |
| Equity | DKK 3,1M | +8% |
| Employees | 3 | — |
| Item | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.748 | 1.530 | 1.242 | 2.478 | 2.469 |
| Staff expenses | -745 | -659 | -1.484 | -1.328 | -1.411 |
| EBITDA | 1.002 | 871 | -241 | 1.150 | 1.058 |
| Depreciation & amort. | -61 | -65 | -141 | -154 | -154 |
| EBIT | 941 | 806 | -382 | 996 | 904 |
| Net financials | -6 | -26 | -125 | -227 | -231 |
| Profit before tax | 936 | 780 | -507 | 769 | 673 |
| Tax | 206 | 172 | -111 | 174 | 149 |
| Net profit | 730 | 609 | -396 | 594 | 524 |
| Item | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6.084 | 8.677 | 8.749 | 9.979 | 10.142 |
| Equity | 2.074 | 2.682 | 2.286 | 2.880 | 3.104 |
| Long-term debt | 1.109 | 2.702 | 2.375 | 2.217 | 2.209 |
| Short-term debt | 2.691 | 3.088 | 3.858 | 4.632 | 4.562 |
| Total debt | 3.799 | 5.790 | 6.232 | 6.850 | 6.771 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MB Chief Executive Officer | Chief Executive Officer | 2021 |
| Former (3) | ||
TV Management | Management | 2017 – 2021 |
HC Management | Management | 2005 – 2007 |
BN Management | Management | 2005 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2021 – 2022 | |
| Chairman | 2021 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Tine Vind Bromerholm | Management | 0 companies |
| Hans Christian Alsted Madsen | Management | 0 companies |
| Morten Bromerholm | Chief Executive Officer | 0 companies |
| Bjarne Nielsen | Management | 0 companies |
| Torben Mikkelsen | Board of Directors | 0 companies |
| Per Cristian Jensen Bonnichsen | Board of Directors | 0 companies |
| Allan Nejbjerg | Chairman | 0 companies |