| Revenue | DKK 6M | +17% |
| EBITDA | DKK 2,1M | -6% |
| Net profit | DKK 1,1M | -21% |
| Total assets | DKK 13,2M | +25% |
| Equity | DKK 8,7M | +15% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 877 | 1.186 | 2.334 | 2.427 | 3.746 | 4.013 | 3.517 | 3.751 | 3.642 | 5.849 | 10.184 | 6.446 | 5.172 | 6.039 |
| Staff expenses | -217 | -576 | -1.840 | -2.813 | -3.069 | -3.128 | -3.223 | -3.440 | -3.398 | -3.522 | -5.189 | -4.184 | -2.933 | -3.944 |
| EBITDA | 660 | 611 | 494 | -386 | 678 | 885 | 294 | 310 | 243 | 2.327 | 4.995 | 2.262 | 2.239 | 2.095 |
| Depreciation & amort. | -64 | -100 | -162 | -163 | -139 | -60 | -71 | -67 | -347 | -526 | -648 | -603 | -307 | -326 |
| EBIT | 596 | 510 | 331 | -548 | 539 | 825 | 223 | 243 | -104 | 1.802 | 4.347 | 1.659 | 1.932 | 1.769 |
| Net financials | -49 | -109 | -294 | -365 | -359 | -348 | -267 | -254 | -320 | -374 | -44 | -199 | -84 | -312 |
| Profit before tax | 547 | 402 | 37 | -913 | 180 | 477 | -44 | -11 | -424 | 1.428 | 4.303 | 1.460 | 1.848 | 1.457 |
| Tax | 139 | 102 | 23 | -196 | 61 | 119 | 9 | 1 | -88 | 319 | 950 | 325 | 411 | 328 |
| Net profit | 408 | 300 | 14 | -717 | 119 | 359 | -54 | -12 | -336 | 1.109 | 3.353 | 1.135 | 1.437 | 1.129 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.772 | 4.330 | 9.016 | 8.990 | 8.005 | 6.075 | 7.641 | 7.832 | 9.458 | 7.231 | 10.550 | 8.236 | 10.519 | 13.154 |
| Equity | 9 | 309 | 695 | -22 | 619 | 978 | 924 | 912 | 576 | 1.685 | 5.038 | 6.173 | 7.610 | 8.739 |
| Long-term debt | 1.071 | 971 | 924 | 3.264 | 2.091 | 1.738 | 1.508 | 1.515 | 2.743 | 3.083 | 1.500 | 0 | 0 | 0 |
| Short-term debt | 1.691 | 3.042 | 7.386 | 5.749 | 5.295 | 3.358 | 5.209 | 5.404 | 6.139 | 2.283 | 3.910 | 1.976 | 2.810 | 4.354 |
| Total debt | 2.762 | 4.013 | 8.310 | 9.013 | 7.386 | 5.097 | 6.717 | 6.919 | 8.882 | 5.366 | 5.410 | 1.976 | 2.810 | 4.354 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2013 | — | — |
PH Founder | Founder | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MBH INVEST ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Dvinge Hegelund | Management | 0 companies |
| Poul Hegelund | Founder | 0 companies |
| Birgitte Dvinge Hegelund | Board of Directors | 0 companies |
| Margit Pedersen | Board of Directors | 0 companies |
| Sofie Faurby Dvinge | Board of Directors | 0 companies |