| Revenue | DKK 1,2M | -5% |
| EBITDA | DKK -930K | -9% |
| Net profit | DKK -1,3M | -79% |
| Total assets | DKK 4M | -7% |
| Equity | DKK -1,2M | -2352% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.086 | 926 | 1.012 | 1.445 | 1.988 | 2.002 | 1.899 | 1.981 | 2.167 | 2.053 | 1.276 | 1.216 |
| Staff expenses | -742 | -778 | -908 | -1.144 | -1.584 | -1.444 | -1.635 | -2.242 | -2.019 | -1.986 | -2.127 | -2.146 |
| EBITDA | 344 | 149 | 104 | 301 | 405 | 558 | 263 | -261 | 147 | 67 | -851 | -930 |
| Depreciation & amort. | -69 | -69 | -69 | -69 | -72 | -0 | -13 | -23 | -23 | -10 | -37 | -67 |
| EBIT | 275 | 79 | 35 | 232 | 332 | 558 | 251 | -284 | 124 | 57 | -888 | -997 |
| Net financials | -29 | -19 | -24 | -23 | -22 | -21 | -12 | -19 | -10 | -4 | -12 | -30 |
| Profit before tax | 246 | 60 | 11 | 208 | 311 | 536 | 238 | -303 | 115 | 53 | -900 | -1.028 |
| Tax | 62 | 15 | 5 | 50 | 68 | 120 | 54 | -63 | 26 | 12 | -198 | 231 |
| Net profit | 184 | 46 | 6 | 159 | 243 | 417 | 184 | -240 | 89 | 41 | -702 | -1.259 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.981 | 2.513 | 2.541 | 2.742 | 2.919 | 2.855 | 2.918 | 3.469 | 3.459 | 4.170 | 4.346 | 4.028 |
| Equity | 261 | 307 | 313 | 472 | 684 | 1.101 | 1.065 | 726 | 714 | 756 | 54 | -1.205 |
| Long-term debt | 0 | 0 | 0 | 0 | 78 | 109 | 39 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.667 | 2.167 | 2.203 | 2.260 | 2.156 | 1.645 | 1.814 | 2.744 | 2.745 | 3.414 | 4.293 | 5.233 |
| Total debt | 1.667 | 2.167 | 2.203 | 2.260 | 2.234 | 1.754 | 1.853 | 2.744 | 2.745 | 3.414 | 4.293 | 5.233 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
MIKA ODENSE ApS | Company | 50.0% | 50.0% | 2006 |
MLBM HOLDING ApS | Company | 50.0% | 50.0% | 2006 |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|