| Revenue | DKK 4M | -11% |
| EBITDA | DKK 392K | +185% |
| Net profit | DKK 80K | +113% |
| Total assets | DKK 4M | -4% |
| Equity | DKK 1,2M | +7% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.043 | 1.831 | 2.127 | 5.392 | 3.110 | 3.507 | 5.143 | 5.010 | 4.152 | 3.996 | 4.594 | 3.850 | 4.515 | 4.022 |
| Staff expenses | -1.799 | -1.556 | -1.742 | -2.123 | -2.825 | -2.822 | -3.182 | -3.901 | -3.558 | -3.443 | -3.790 | -3.951 | -4.974 | -3.630 |
| EBITDA | 542 | 276 | 385 | 755 | 285 | 685 | 1.961 | 1.109 | 593 | 553 | 804 | -101 | -459 | 392 |
| Depreciation & amort. | -377 | -383 | -173 | -245 | -306 | -289 | -285 | -293 | -342 | -357 | -438 | -356 | -233 | -211 |
| EBIT | 165 | -107 | 212 | 510 | -22 | 397 | 1.676 | 817 | 251 | 197 | 366 | -457 | -692 | 181 |
| Net financials | -147 | -162 | -198 | -208 | -231 | -222 | -178 | -118 | -89 | -73 | -61 | -73 | -124 | -74 |
| Profit before tax | 313 | -269 | 14 | 302 | -253 | 175 | 1.498 | 699 | 162 | 123 | 305 | -530 | -816 | 107 |
| Tax | 114 | -60 | 3 | 55 | -60 | 39 | 330 | 154 | 38 | 29 | 69 | -110 | -177 | 26 |
| Net profit | 199 | -209 | 10 | 247 | -193 | 136 | 1.168 | 545 | 125 | 94 | 236 | -419 | -639 | 80 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.508 | 0 | 0 | 5.698 | 5.807 | 5.928 | 5.963 | 5.875 | 5.499 | 4.688 | 4.617 | 4.308 | 4.114 | 3.956 |
| Equity | 427 | 0 | 0 | 476 | 282 | 418 | 1.586 | 2.131 | 2.256 | 2.050 | 2.152 | 1.732 | 1.093 | 1.174 |
| Long-term debt | -1.131 | 0 | 0 | 2.817 | 2.927 | 2.558 | 2.161 | 1.655 | 1.477 | 1.038 | 983 | 915 | 873 | 832 |
| Short-term debt | -1.737 | 0 | 0 | 2.194 | 2.447 | 2.762 | 1.745 | 1.612 | 1.296 | 1.128 | 1.060 | 1.349 | 2.012 | 1.788 |
| Total debt | -2.868 | 0 | 0 | 5.011 | 5.373 | 5.320 | 3.907 | 3.267 | 2.773 | 2.166 | 2.042 | 2.264 | 2.886 | 2.621 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAEL BOMHOLT HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Bomholt | Management | 0 companies |
| Steen Rytter Bomholt | Board of Directors | 0 companies |
| Aase Mary Bomholt | Chairman | 0 companies |