| Revenue | DKK 77K | -54% |
| EBITDA | DKK 77K | -54% |
| Net profit | DKK 11K | -87% |
| Total assets | DKK 2,4M | +23% |
| Equity | DKK 330K | -37% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 88 | 126 | -233 | 55 | 92 | 87 | 170 | 160 | 221 | 215 | 202 | 158 | 167 | 77 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 88 | 126 | -233 | 55 | 92 | 87 | 170 | 160 | 221 | 215 | 202 | 158 | 167 | 77 |
| Depreciation & amort. | -0 | -0 | -0 | -15 | -15 | -15 | -15 | -15 | -15 | -0 | -15 | -15 | -15 | -15 |
| EBIT | 88 | 126 | -233 | 41 | 77 | 72 | 156 | 145 | 207 | 215 | 187 | 143 | 153 | 63 |
| Net financials | 28 | 42 | 47 | 44 | 61 | 44 | -22 | -23 | -25 | -22 | -29 | -49 | -46 | -49 |
| Profit before tax | 116 | 168 | -128 | 85 | 138 | 116 | 133 | 123 | 182 | 193 | 158 | 95 | 107 | 14 |
| Tax | 31 | 55 | 29 | 9 | 34 | 26 | 37 | 27 | 40 | 42 | 35 | 21 | 24 | 3 |
| Net profit | 85 | 113 | -156 | 76 | 104 | 91 | 96 | 96 | 142 | 151 | 123 | 74 | 83 | 11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.978 | 2.125 | 1.920 | 2.028 | 2.178 | 1.265 | 2.995 | 2.915 | 2.826 | 2.292 | 2.345 | 2.146 | 1.976 | 2.422 |
| Equity | 542 | 654 | 498 | 574 | 678 | 614 | 551 | 647 | 623 | 601 | 548 | 445 | 522 | 330 |
| Long-term debt | 1.300 | 1.300 | 1.300 | 2.600 | 2.600 | 0 | 1.632 | 1.632 | 1.561 | 1.473 | 1.300 | 1.234 | 1.159 | 1.882 |
| Short-term debt | 71 | 105 | 112 | 74 | 108 | 651 | 811 | 636 | 642 | 218 | 497 | 466 | 294 | 210 |
| Total debt | 1.371 | 1.405 | 1.412 | 1.454 | 2.708 | 651 | 2.444 | 2.268 | 2.203 | 1.691 | 1.797 | 1.700 | 1.453 | 2.092 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Founder | Founder | 2008 | — | — |
MA Management | Management | 2008 | — | — |
MA Founder | Founder | 2008 | — | — |
PA Founder | Founder | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MA-BO ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Mie Skovsbøll Emborg | Founder | 0 companies |
| Martin Amstrup | Management | 0 companies |
| Max Amstrup | Founder | 0 companies |
| Peter Amstrup | Founder | 0 companies |