| Revenue | DKK 3,5M | -20% |
| EBITDA | DKK -124K | +88% |
| Net profit | DKK -488K | +59% |
| Total assets | DKK 9,2M | +19% |
| Equity | DKK 2,4M | -17% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | 3.300 | 2.564 | 4.000 | 4.429 | 3.526 |
| Staff expenses | -1.623 | -2.520 | -2.617 | -5.491 | -3.650 |
| EBITDA | 1.676 | 374 | 1.383 | -1.063 | -124 |
| Depreciation & amort. | -1.060 | 165 | -201 | -239 | -192 |
| EBIT | 616 | 209 | 1.182 | -1.302 | -316 |
| Net financials | -210 | -53 | -60 | -207 | -309 |
| Profit before tax | 406 | 156 | 1.121 | -1.508 | -625 |
| Tax | 102 | 33 | 240 | -329 | -137 |
| Net profit | 304 | 122 | 882 | -1.179 | -488 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Total assets | 11.860 | 8.884 | 12.861 | 7.664 | 9.155 |
| Equity | 3.043 | 3.166 | 4.047 | 2.868 | 2.380 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.744 | 5.608 | 8.724 | 4.796 | 6.775 |
| Total debt | 8.744 | 5.608 | 8.724 | 4.796 | 6.775 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
MB Chief Executive Officer | Chief Executive Officer | 2019 – 2020 |
HS Management | Management | 2007 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Chairman | 2009 – 2017 | |
| Board of Directors | 2018 – 2020 | |
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2018 – 2020 | |
| Board of Directors | 2018 – 2020 | |
| Board of Directors | 2008 – 2014 | |
| Chairman | 2019 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Bøgh Larsen | Chief Executive Officer | 0 companies |
| Henrik Skovbjerg Olesen | Management | 0 companies |
| Michael Albeck Jessen | Chairman | 0 companies |
| Gunnar Christian Kristensen | Board of Directors | 0 companies |
| Esben Herløw Damgaard | Board of Directors | 0 companies |
| Mikael Sternberg | Board of Directors | 0 companies |
| Keld Norup Lauridsen | Board of Directors | 0 companies |
| Søren Lentz | Board of Directors | 0 companies |
| Bjørn Barsø | Chairman | 0 companies |