| Revenue | DKK 6,3M | -16% |
| EBITDA | DKK 190K | -80% |
| Net profit | DKK 95K | -87% |
| Total assets | DKK 4,5M | -1% |
| Equity | DKK 2,3M | -15% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8.044 | 8.325 | 7.729 | 6.269 | 7.147 | 7.549 | 6.335 | 8.403 | 6.437 | 7.185 | 9.060 | 8.115 | 7.547 | 6.310 |
| Staff expenses | -7.544 | -8.091 | -7.597 | -5.959 | -6.905 | -7.363 | -6.078 | -8.312 | -5.995 | -6.485 | -7.345 | -7.078 | -6.599 | -6.044 |
| EBITDA | -128 | 234 | 132 | 310 | 242 | 186 | 257 | 92 | 442 | 700 | 1.659 | 1.036 | 948 | 190 |
| Depreciation & amort. | -186 | -158 | -150 | -70 | -126 | -121 | -59 | -53 | -47 | -48 | -60 | -126 | -121 | -88 |
| EBIT | -314 | 75 | -18 | 240 | 116 | 65 | 198 | 39 | 395 | 652 | 1.599 | 911 | 828 | 102 |
| Net financials | -100 | -41 | -43 | -60 | -65 | -76 | -120 | -23 | 2 | 64 | -201 | 53 | 101 | 22 |
| Profit before tax | -326 | 35 | -62 | 180 | 50 | -11 | 78 | 16 | 397 | 715 | 1.397 | 964 | 928 | 125 |
| Tax | -79 | 7 | -15 | 40 | 11 | -3 | 16 | 4 | 87 | 148 | 307 | 213 | 213 | 30 |
| Net profit | -248 | 28 | -47 | 140 | 39 | -8 | 62 | 12 | 309 | 568 | 1.090 | 750 | 716 | 95 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.040 | 0 | 0 | 0 | 3.426 | 4.601 | 3.452 | 3.790 | 3.744 | 3.643 | 4.153 | 3.658 | 4.497 | 4.474 |
| Equity | 911 | 0 | 0 | 0 | 821 | 813 | 874 | 887 | 1.196 | 1.614 | 2.204 | 2.454 | 2.670 | 2.265 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62 | 0 |
| Short-term debt | -3.119 | 0 | 0 | 0 | 2.596 | 3.788 | 2.577 | 2.904 | 2.548 | 2.015 | 1.913 | 1.152 | 1.716 | 2.177 |
| Total debt | -3.119 | 0 | 0 | 0 | 2.596 | 3.788 | 2.577 | 2.904 | 2.548 | 2.015 | 1.913 | 1.152 | 1.778 | 2.177 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2006 | — | — |
LB Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS BLADTKRAMER HOLDING ApS | Company | 50.0% | 50.0% | 2006 |
METTE BLADTKRAMER HOLDING ApS | Company | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Bladtkramer | Management | 0 companies |
| Lars Bladtkramer | Management | 0 companies |