| Revenue | DKK 3,8M | +156% |
| EBITDA | DKK 377K | +114% |
| Net profit | DKK 52K | +102% |
| Total assets | DKK 3,1M | +50% |
| Equity | DKK -3,5M | +1% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.095 | 1.360 | 1.477 | 1.398 | 1.443 | 2.325 | 1.477 | 3.785 |
| Staff expenses | -1.180 | -1.069 | -1.144 | -1.257 | -1.557 | -1.742 | -4.125 | -3.408 |
| EBITDA | -85 | 291 | 333 | 141 | -114 | 583 | -2.647 | 377 |
| Depreciation & amort. | 42 | 127 | 162 | 212 | -212 | -309 | -6 | -20 |
| EBIT | -127 | 164 | 171 | -71 | -325 | 274 | -2.653 | 357 |
| Net financials | -93 | -127 | -123 | -116 | -129 | -187 | -177 | -305 |
| Profit before tax | -220 | 37 | 48 | -187 | -455 | 87 | -2.831 | 52 |
| Tax | -53 | 21 | 30 | -15 | -70 | 64 | -0 | -0 |
| Net profit | -167 | 16 | 19 | -172 | -385 | 23 | -2.831 | 52 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.196 | 2.469 | 3.881 | 2.792 | 3.672 | 3.397 | 2.085 | 3.130 |
| Equity | 385 | 402 | 420 | 249 | 564 | 586 | -3.559 | -3.507 |
| Long-term debt | 0 | 294 | 704 | 463 | 286 | 53 | 1.450 | 1.554 |
| Short-term debt | 1.811 | 1.774 | 2.757 | 2.081 | 2.822 | 2.758 | 4.194 | 5.082 |
| Total debt | 1.811 | 2.067 | 3.461 | 2.544 | 3.108 | 2.811 | 5.644 | 6.636 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Unofficial title | Unofficial title | 2021 | — | — |
MZ Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOLDINGSELSKABET AF 1. JULI 2009 ApS | Company | 25.0% | 25.0% | 2019 |
GBS 2019 Holding ApS | Company | 20.0% | 20.0% | 2019 |
MFMB HOLDING ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Storgaard | Unofficial title | 0 companies |
| Mikica Zivadinovic Bolvig | Management | 0 companies |
| Jack Jesper Paamejer | Chairman | 0 companies |
| Allan Rosenberg Horsdal | Board of Directors | 0 companies |
| Michael Ib Jørgensen | Board of Directors | 0 companies |
| Søren Bernhardt Mørch | Board of Directors | 0 companies |
| Henrik Ørum | Board of Directors | 0 companies |
| Christian Jørgensen | Board of Directors | 0 companies |
| Danny Bo Donau | Chairman | 0 companies |
| Christian Balling | Board of Directors | 0 companies |
| Finn Bolvig | Chairman | 0 companies |