| Revenue | DKK 1,3M | -17% |
| EBITDA | DKK 1,3M | -17% |
| Net profit | DKK 68K | -87% |
| Total assets | DKK 26,5M | +1% |
| Equity | DKK 5,2M | -20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 65 | 313 | 544 | 692 | 931 | 1.080 | 1.015 | 1.150 | 1.215 | 1.434 | 1.221 | 1.327 | 1.621 | 1.349 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 364 | 406 | 544 | 692 | 931 | 1.080 | 829 | 1.150 | 1.215 | 1.286 | 1.219 | 1.327 | 1.621 | 1.349 |
| Depreciation & amort. | 150 | 46 | -20 | -99 | -129 | -388 | -155 | -150 | -130 | -158 | -202 | -204 | -225 | -161 |
| EBIT | 214 | 359 | 524 | 593 | 802 | 693 | 674 | 1.001 | 1.085 | 1.128 | 1.017 | 1.122 | 1.395 | 1.189 |
| Net financials | 183 | -299 | -225 | -178 | -355 | -434 | -393 | -387 | -390 | -490 | -506 | -871 | -889 | -1.000 |
| Profit before tax | 398 | 60 | 299 | 415 | 448 | 258 | 280 | 613 | 696 | 638 | 511 | 251 | 507 | 188 |
| Tax | -0 | -0 | -0 | 65 | 128 | 121 | 121 | 146 | 85 | 139 | 144 | 73 | -10 | 121 |
| Net profit | 398 | 60 | 299 | 350 | 320 | 137 | 159 | 467 | 611 | 499 | 367 | 178 | 517 | 68 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.519 | 12.171 | 11.738 | 12.123 | 19.979 | 18.396 | 19.060 | 20.033 | 25.088 | 26.388 | 27.719 | 26.327 | 26.237 | 26.523 |
| Equity | 2.128 | 2.188 | 2.486 | 2.836 | 3.439 | 3.576 | 3.735 | 4.209 | 4.828 | 5.336 | 5.712 | 5.899 | 6.424 | 5.154 |
| Long-term debt | 2.028 | 5.326 | 7.401 | 7.259 | 12.501 | 11.618 | 12.111 | 12.796 | 15.768 | 14.383 | 14.030 | 11.770 | 14.890 | 15.630 |
| Short-term debt | 1.364 | 4.657 | 1.851 | 2.028 | 4.019 | 3.186 | 3.214 | 3.026 | 4.489 | 6.666 | 7.932 | 8.611 | 4.886 | 5.696 |
| Total debt | 3.392 | 9.984 | 9.251 | 9.287 | 16.520 | 14.804 | 15.324 | 15.822 | 20.257 | 21.049 | 21.962 | 20.380 | 19.776 | 21.326 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Founder | Founder | 2008 | — | — |
TL Management | Management | 2019 | — | — |
JE Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GAARDBOE 2 HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
VIRKSOMHEDSRÅDGIVER JENS ENGBORK ApS | Company | 50.0% | 25.0% | 2017 |
BY TS ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Bach Gaardboe | Founder | 0 companies |
| Tine Lyngbæk Gaardboe | Management | 0 companies |
| Jens-Christian Engbork | Management | 0 companies |
| Simon Jungersen Frimann | Board of Directors | 0 companies |