| Revenue | DKK -12K | — |
| EBITDA | DKK -12K | +54% |
| Net profit | DKK -12K | +55% |
| Total assets | DKK 107K | -63% |
| Equity | DKK 97K | -66% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.023 | 1.230 | 1.014 | 1.044 | 964 | 1.284 | 1.593 | 1.491 | 7 | 0 | 0 | -12 |
| Staff expenses | -781 | -883 | -803 | -751 | -765 | -778 | -946 | -1.053 | -1 | -0 | -0 | -0 |
| EBITDA | 152 | 247 | 136 | 159 | 2 | 319 | 469 | 197 | -27 | -60 | -25 | -12 |
| Depreciation & amort. | -52 | -46 | -42 | -38 | -34 | -30 | -27 | -27 | -219 | -0 | -0 | -0 |
| EBIT | 100 | 201 | 94 | 121 | -32 | 289 | 441 | 169 | -246 | -60 | -25 | -12 |
| Net financials | -10 | -3 | -0 | 1 | 1 | -1 | -3 | -9 | 79 | -4 | -1 | 0 |
| Profit before tax | 90 | 198 | 93 | 123 | -32 | 288 | 438 | 160 | -168 | -64 | -26 | -12 |
| Tax | 23 | 49 | 23 | 28 | -34 | 62 | 98 | 35 | -38 | -37 | -0 | -0 |
| Net profit | 67 | 149 | 70 | 95 | 3 | 226 | 340 | 125 | -130 | -28 | -26 | -12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 545 | 730 | 781 | 874 | 817 | 1.100 | 1.564 | 1.153 | 527 | 314 | 292 | 107 |
| Equity | 415 | 564 | 634 | 728 | 731 | 957 | 1.297 | 1.016 | 473 | 308 | 282 | 97 |
| Long-term debt | -25 | 12 | 19 | 22 | -10 | 42 | 137 | 14 | 0 | 0 | 0 | 0 |
| Short-term debt | 124 | 114 | 82 | 75 | 53 | 60 | 89 | 85 | 54 | 6 | 10 | 10 |
| Total debt | 100 | 126 | 101 | 97 | 43 | 102 | 226 | 99 | 54 | 6 | 10 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2024 | |
| Individual | 15.0% | 15.0% | 2024 | |
| Individual | 15.0% | 15.0% | 2024 | |
| Individual | 15.0% | 15.0% | 2024 | |
O.B. LARSEN HOLDING ApS | Company | 10.0% | 10.0% | 2013 |
| Individual | 15.0% | 15.0% | 2024 | |
| Individual | 15.0% | 15.0% | 2024 | |
K. AAGE JENSEN HOLDING ApS | Company | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Bøgh Kjær | Chief Executive Officer | 0 companies |
| Keld Aage Jensen | Board of Directors | 0 companies |