| Revenue | DKK 0 | — |
| EBITDA | DKK 356K | -6% |
| Net profit | DKK 356K | -6% |
| Total assets | DKK 853K | +76% |
| Equity | DKK 694K | +105% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 | -8 | -8 | -9 | -8 | 0 | -4 | -4 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 8 | -8 | -8 | -9 | -8 | -5 | -4 | -4 | -4 | 96 | -145 | 380 | 356 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 8 | -8 | -8 | -9 | -8 | -5 | -4 | -4 | -4 | 96 | -145 | 380 | 356 |
| Net financials | 2.379 | -316 | -0 | -0 | 1.426 | -1.360 | 1.072 | -1.136 | -1.135 | 99 | -140 | 381 | 359 |
| Profit before tax | 2.387 | -325 | -8 | -9 | 1.418 | -1.365 | 1.067 | -1.140 | -1.139 | 95 | -147 | 377 | 354 |
| Tax | 2 | -2 | -2 | -2 | -2 | -0 | -1 | -1 | -1 | -1 | -2 | -2 | -2 |
| Net profit | 2.385 | -322 | -6 | -7 | 1.419 | -1.365 | 1.068 | -1.139 | -1.138 | 96 | -145 | 379 | 356 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 328 | 14 | 15 | 18 | 1.445 | 86 | 1.157 | 22 | 135 | 236 | 100 | 485 | 853 |
| Equity | 253 | -70 | -76 | -83 | 1.336 | -28 | 1.041 | -98 | 9 | 105 | -40 | 338 | 694 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Short-term debt | -75 | 83 | 92 | 101 | 109 | 114 | 117 | 121 | 126 | 132 | 141 | 146 | 159 |
| Total debt | -75 | 83 | 92 | 101 | 109 | 114 | 117 | 121 | 126 | 132 | 141 | 147 | 159 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DAPROMAKS HOLDING ApS | Company | 20.0% | 20.0% | 2006 |
LILTORP HOLDING ApS | Company | 20.0% | 20.0% | 2006 |
RUBECH HOLDING ApS | Company | 20.0% | 20.0% | 2006 |
GOD KARMA HOLDING ApS | Company | 20.0% | 20.0% | 2006 |
| Individual | 0.0% | 0.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Bang Jensen | Management | 0 companies |
| Jesper Liltorp Mortensen | Board of Directors | 0 companies |
| Morten Thorhauge | Board of Directors | 0 companies |
| Jesper Rubech Rasmussen | Board of Directors | 0 companies |