| Revenue | DKK 4,2M | +39% |
| EBITDA | DKK 4,6M | +188% |
| Net profit | DKK 2,4M | +151% |
| Total assets | DKK 121,9M | +8% |
| Equity | DKK 49,6M | +5% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.020 | 2.308 | 2.473 | 2.601 | 1.683 | 2.938 | 2.941 | 2.482 | 3.223 | 2.990 | 2.886 | 3.034 | 4.209 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -453 | -679 | -632 | -517 | -474 | -478 |
| EBITDA | 2.020 | 2.308 | 2.473 | 24.805 | 7.587 | 3.305 | 2.738 | 2.024 | 10.851 | 11.134 | 3.325 | -5.217 | 4.582 |
| Depreciation & amort. | -231 | -209 | -211 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.789 | 2.099 | 2.262 | 24.805 | 7.587 | 3.305 | 2.738 | 2.024 | 10.851 | 11.134 | 3.325 | -5.217 | 4.582 |
| Net financials | -1.308 | -3.232 | -2.015 | -1.755 | -1.612 | -1.711 | -1.984 | -1.334 | -1.041 | -485 | -455 | -891 | -1.481 |
| Profit before tax | 482 | -1.133 | 247 | 23.050 | 5.975 | 1.594 | 754 | 691 | 9.810 | 10.649 | 2.870 | -6.108 | 3.100 |
| Tax | 114 | -48 | 86 | 5.294 | 1.267 | 146 | 166 | 152 | 2.158 | 2.345 | 641 | -1.345 | 681 |
| Net profit | 368 | -1.085 | 162 | 17.756 | 4.708 | 1.448 | 588 | 539 | 7.652 | 8.304 | 2.229 | -4.763 | 2.419 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 53.805 | 53.633 | 54.798 | 75.943 | 81.397 | 87.675 | 88.538 | 88.960 | 104.187 | 119.303 | 120.696 | 113.135 | 121.873 |
| Equity | 5.555 | 5.007 | 5.290 | 23.873 | 29.071 | 31.279 | 32.642 | 33.462 | 41.432 | 49.735 | 51.964 | 47.201 | 49.620 |
| Long-term debt | 38.674 | 39.046 | 39.675 | 38.302 | 37.627 | 41.847 | 40.232 | 39.691 | 45.096 | 50.142 | 49.062 | 47.988 | 54.238 |
| Short-term debt | 6.558 | 6.454 | 6.582 | 5.290 | 4.814 | 4.304 | 5.036 | 4.947 | 4.851 | 4.689 | 4.724 | 4.691 | 4.522 |
| Total debt | 45.232 | 45.500 | 46.257 | 43.592 | 42.442 | 46.152 | 45.267 | 44.638 | 49.947 | 54.831 | 53.787 | 52.679 | 58.760 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Founder | Founder | 2006 | — | — |
HP Management | Management | 2006 | — | — |
JK Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GICO HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Majbritt Bønnelykke Pedersen | Founder | 0 companies |
| Henning Pedersen | Management | 0 companies |
| Jeppe Kjærgaard Pedersen | Management | 0 companies |