| Revenue | DKK 3M | -7% |
| EBITDA | DKK 274K | -43% |
| Net profit | DKK -49K | -146% |
| Total assets | DKK 3,8M | -8% |
| Equity | DKK 2,4M | -12% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.521 | 2.648 | 2.602 | 2.275 | 2.653 | 2.893 | 3.244 | 3.204 | 2.425 | 3.284 | 3.599 | 2.970 | 3.246 | 3.004 |
| Staff expenses | -1.771 | -1.900 | -1.968 | -1.731 | -1.731 | -2.444 | -2.076 | -2.299 | -1.887 | -2.102 | -2.447 | -2.611 | -2.762 | -2.730 |
| EBITDA | 230 | 256 | 242 | 544 | 472 | 238 | 1.169 | 901 | 538 | 1.182 | 1.152 | 359 | 483 | 274 |
| Depreciation & amort. | -0 | -0 | -0 | -373 | -451 | -431 | -485 | -465 | -426 | -396 | -403 | -370 | -329 | -321 |
| EBIT | 230 | 256 | 242 | 171 | 21 | -193 | 683 | 436 | 112 | 786 | 749 | -11 | 154 | -47 |
| Net financials | -145 | -150 | -148 | 28 | -309 | -153 | -35 | -103 | -84 | -54 | -32 | -22 | -16 | -15 |
| Profit before tax | 85 | 106 | 94 | 200 | -288 | -346 | 648 | 333 | 28 | 732 | 717 | -33 | 138 | -63 |
| Tax | 24 | -2 | -32 | -71 | -18 | -67 | 127 | 74 | 7 | 161 | 158 | -7 | 30 | -14 |
| Net profit | 61 | 108 | 126 | 270 | -270 | -279 | 522 | 258 | 21 | 570 | 559 | -26 | 108 | -49 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.531 | 7.103 | 6.967 | 7.323 | 7.279 | 6.326 | 6.414 | 5.565 | 5.425 | 5.531 | 5.112 | 4.321 | 4.112 | 3.784 |
| Equity | — | 1.872 | 1.938 | 2.198 | 1.929 | 1.620 | 2.132 | 2.260 | 2.181 | 2.752 | 3.011 | 2.585 | 2.693 | 2.373 |
| Long-term debt | 1.965 | 1.695 | 1.425 | 0 | 1.950 | 1.527 | 1.191 | 58 | 152 | 154 | 137 | 142 | 146 | 152 |
| Short-term debt | 822 | 2.056 | 2.240 | 2.740 | 2.246 | 2.114 | 2.059 | 2.234 | 2.124 | 1.711 | 1.109 | 804 | 547 | 591 |
| Total debt | 2.787 | 3.751 | 5.029 | 5.124 | 4.196 | 3.641 | 3.250 | 2.292 | 2.276 | 1.865 | 1.247 | 946 | 693 | 743 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LBA HOLDING AF 1.1.2009 ApS | Company | 50.0% | 50.0% | 2013 |
HANNE PAULSEN HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Andreas Helmer Paulsen | Management | 0 companies |
| Lars Bredenberg Andresen | Board of Directors | 0 companies |
| Hanne Bech Paulsen | Board of Directors | 0 companies |
| Helle Overby Andresen | Board of Directors | 0 companies |