| Revenue | DKK 2,1M | +149% |
| EBITDA | DKK 312K | +126% |
| Net profit | DKK -1,2M | +41% |
| Total assets | DKK 4,7M | -24% |
| Equity | DKK -4,2M | -40% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -7 | -11 | -12 | 5.776 | -45 | -7 | 1.575 | 856 | 2.134 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.492 | -2.076 | -1.921 |
| EBITDA | -7 | -7 | 5 | -12 | 5.176 | -45 | -7 | -916 | -1.219 | 312 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -438 | -595 | -1.677 |
| EBIT | -7 | -7 | 5 | -12 | 5.176 | -45 | -7 | -1.355 | -1.814 | -1.365 |
| Net financials | -6 | -9 | -25 | -19 | 45 | 114 | 26 | -104 | -247 | -131 |
| Profit before tax | — | -16 | -20 | -31 | 5.221 | 69 | 19 | -1.459 | -2.062 | -1.496 |
| Tax | 3 | -4 | -5 | -7 | 1.149 | 16 | 4 | 78 | 12 | -273 |
| Net profit | -16 | -13 | -15 | -24 | 4.073 | 54 | 15 | -1.537 | -2.074 | -1.223 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.848 | 1.867 | 1.893 | 1.210 | 5.576 | 4.496 | 748 | 8.039 | 6.249 | 4.735 |
| Equity | — | 383 | 368 | 344 | 4.417 | 4.471 | 585 | -952 | -3.025 | -4.249 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.117 | 4.878 | 3.736 |
| Short-term debt | 1.312 | 1.483 | 1.525 | 866 | 1.159 | 26 | 163 | 2.796 | 4.306 | 5.248 |
| Total debt | 1.312 | 1.483 | 1.525 | 866 | 1.159 | 26 | 163 | 8.913 | 9.184 | 8.984 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BAYRAMOGLU HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
Musavvir Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mustafa Bayram | Management | 0 companies |
| Peter Mikael Ølholm | Chairman | 0 companies |
| Ayfer Bayram | Chairman | 0 companies |
| Ahmet Bayram | Board of Directors | 0 companies |