| Revenue | DKK 4,1M | +8% |
| EBITDA | DKK 873K | +58% |
| Net profit | DKK 353K | +710% |
| Total assets | DKK 7,5M | -2% |
| Equity | DKK 2,4M | +15% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 118 | 96 | 51 | 156 | 289 | 248 | 1.726 | 5.567 | 6.028 | 7.452 | 7.541 | 5.325 | 3.773 | 4.091 |
| Staff expenses | -23 | -23 | -0 | -0 | -0 | -0 | -1.327 | -5.007 | -5.256 | -5.820 | -6.169 | -4.358 | -3.153 | -3.201 |
| EBITDA | 95 | 73 | 51 | 156 | 289 | 248 | 399 | 559 | 771 | 1.577 | 1.372 | 916 | 552 | 873 |
| Depreciation & amort. | 25 | -31 | -8 | -0 | -8 | -10 | -42 | -171 | -182 | -246 | -336 | -286 | -252 | -223 |
| EBIT | 70 | 41 | 42 | 156 | 282 | 238 | 357 | 388 | 589 | 1.331 | 1.036 | 631 | 300 | 650 |
| Net financials | -1 | -2 | -3 | -3 | -124 | -107 | -174 | -170 | -161 | -166 | -130 | -188 | -243 | -196 |
| Profit before tax | 69 | 39 | 40 | 152 | 1.021 | 131 | 183 | 218 | 428 | 1.165 | 906 | 443 | 57 | 455 |
| Tax | 29 | 10 | 13 | 36 | 225 | 29 | 50 | 51 | 97 | 299 | 154 | 111 | 13 | 102 |
| Net profit | 40 | 29 | 27 | 116 | 797 | 102 | 134 | 166 | 331 | 866 | 752 | 332 | 44 | 353 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 124 | 75 | 60 | 17 | 4.088 | 3.969 | 7.256 | 7.456 | 7.420 | 7.784 | 8.436 | 7.682 | 7.692 | 7.507 |
| Equity | -170 | -141 | -114 | 2 | 798 | 901 | 1.027 | 1.194 | 1.525 | 1.604 | 2.050 | 2.383 | 2.094 | 2.403 |
| Long-term debt | 0 | 0 | 0 | 0 | 2.374 | 2.254 | 2.902 | 2.710 | 2.507 | 2.560 | 2.357 | 3.093 | 2.943 | 3.039 |
| Short-term debt | 294 | 216 | 174 | 15 | 700 | 574 | 3.042 | 3.252 | 3.047 | 3.281 | 3.689 | 1.831 | 2.290 | 1.713 |
| Total debt | 294 | 216 | 174 | 15 | 3.075 | 2.828 | 5.944 | 5.962 | 5.554 | 5.841 | 6.046 | 4.924 | 5.233 | 4.752 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2011 | — | — |
MN Founder | Founder | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MASUCA HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Brink | Management | 0 companies |
| Michael Nellemann Lyck | Founder | 0 companies |