| Revenue | DKK 330K | -37% |
| EBITDA | DKK -115K | -222% |
| Net profit | DKK -97K | -247% |
| Total assets | DKK 593K | -18% |
| Equity | DKK 399K | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 447 | 445 | 360 | 551 | 519 | 508 | 532 | 524 | 539 | 656 | 542 | 368 | 520 | 330 |
| Staff expenses | -407 | -418 | -412 | -411 | -416 | -419 | -426 | -417 | -434 | -433 | -428 | -428 | -426 | -445 |
| EBITDA | 40 | 37 | -16 | 140 | 103 | 89 | 106 | 107 | 105 | 223 | 113 | -59 | 95 | -115 |
| Depreciation & amort. | 76 | 41 | -24 | -42 | -24 | -18 | -28 | -8 | -21 | -11 | -37 | -8 | -9 | -9 |
| EBIT | -36 | -5 | -39 | 99 | 79 | 70 | 78 | 99 | 85 | 212 | 76 | -68 | 86 | -124 |
| Net financials | -5 | -6 | -11 | -11 | -8 | -7 | -4 | -1 | -1 | -4 | -4 | -0 | -0 | 0 |
| Profit before tax | -41 | -10 | -50 | 87 | 71 | 64 | 74 | 99 | 83 | 208 | 72 | -68 | 86 | -124 |
| Tax | -9 | 5 | 18 | 21 | 17 | 15 | 18 | 22 | 24 | 44 | 17 | -25 | 20 | -27 |
| Net profit | -33 | -15 | -68 | 67 | 54 | 48 | 56 | 76 | 59 | 164 | 55 | -43 | 66 | -97 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 337 | 300 | 278 | 527 | 485 | 574 | 557 | 757 | 809 | 795 | 717 | 641 | 723 | 593 |
| Equity | 93 | 78 | 10 | 77 | 131 | 179 | 236 | 312 | 371 | 418 | 473 | 430 | 496 | 399 |
| Long-term debt | 30 | 0 | 0 | 108 | 96 | 84 | 0 | 0 | 11 | 52 | 13 | 0 | 0 | 0 |
| Short-term debt | 210 | 222 | 267 | 340 | 244 | 302 | 294 | 423 | 393 | 305 | 213 | 211 | 214 | 194 |
| Total debt | 241 | 222 | 267 | 448 | 341 | 385 | 294 | 423 | 404 | 357 | 225 | 211 | 214 | 194 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Bjerregaard Kloster | Management | 0 companies |