| Revenue | DKK 919K | -13% |
| EBITDA | DKK 51K | +40% |
| Net profit | DKK -28K | +8% |
| Total assets | DKK 297K | -17% |
| Equity | DKK -413K | -7% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.466 | 1.352 | 1.659 | 2.475 | 2.683 | 2.512 | 1.778 | 1.966 | 1.749 | 1.644 | 1.553 | 1.055 | 919 |
| Staff expenses | -1.168 | -1.257 | -1.377 | -1.525 | -2.197 | -2.241 | -1.937 | -2.025 | -1.669 | -1.884 | -1.640 | -1.019 | -868 |
| EBITDA | 298 | 94 | 260 | 950 | 487 | 271 | -159 | -58 | 79 | -233 | -87 | 36 | 51 |
| Depreciation & amort. | 45 | -59 | -93 | -144 | -145 | -162 | -109 | -62 | -54 | 3 | -3 | -42 | -51 |
| EBIT | 254 | 36 | 167 | 806 | 342 | 109 | -268 | -121 | 26 | -237 | -89 | -6 | 0 |
| Net financials | -66 | -45 | -56 | -41 | -29 | -3 | -5 | -4 | -8 | -12 | -15 | -31 | -25 |
| Profit before tax | 188 | -8 | 112 | 765 | 313 | 106 | -274 | -125 | 18 | -249 | -105 | -37 | -25 |
| Tax | 48 | 0 | 28 | 182 | 71 | 21 | -64 | -27 | 6 | -54 | -23 | -6 | 3 |
| Net profit | 140 | -9 | 84 | 584 | 242 | 85 | -209 | -97 | 12 | -195 | -82 | -31 | -28 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.114 | 969 | 1.090 | 1.030 | 1.361 | 561 | 384 | 339 | 451 | 307 | 229 | 357 | 297 |
| Equity | 262 | 253 | 337 | 821 | 933 | 218 | 8 | -89 | -78 | -272 | -354 | -385 | -413 |
| Long-term debt | 316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 536 | 716 | 753 | 209 | 428 | 344 | 376 | 428 | 529 | 580 | 583 | 741 | 710 |
| Total debt | 852 | 716 | 753 | 209 | 428 | 344 | 376 | 428 | 529 | 580 | 583 | 741 | 710 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2011 | — | — |
MB Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOSEGAARD AF 1995 ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Mosegaard | Management | 0 companies |
| Maj Britt Mosegaard | Management | 0 companies |