| Revenue | DKK 1,4M | +16% |
| EBITDA | DKK 1,2M | +2% |
| Net profit | DKK 608K | +1% |
| Total assets | DKK 11,2M | +5% |
| Equity | DKK 5,5M | +12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 273 | 341 | 514 | 519 | 539 | 812 | 919 | 940 | 964 | 1.424 | 1.085 | 1.180 | 1.234 | 1.426 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -189 | -46 | -35 | -200 |
| EBITDA | 273 | 341 | 514 | 519 | 539 | 812 | 919 | 940 | 964 | 1.424 | 896 | 1.134 | 1.199 | 1.226 |
| Depreciation & amort. | -0 | -0 | -234 | -239 | -247 | -298 | -331 | -331 | -331 | -331 | -331 | -353 | -312 | -312 |
| EBIT | 273 | 341 | 280 | 280 | 292 | 514 | 588 | 610 | 633 | 1.093 | 566 | 781 | 886 | 913 |
| Net financials | -121 | -92 | -257 | -244 | -218 | -222 | -195 | -151 | -119 | -118 | -91 | -124 | -124 | -134 |
| Profit before tax | 152 | 248 | 23 | 36 | 74 | 292 | 393 | 458 | 515 | 975 | 475 | 656 | 762 | 780 |
| Tax | 38 | 62 | -6 | 5 | 11 | 64 | 87 | 102 | 112 | 214 | 105 | 145 | 161 | 172 |
| Net profit | 114 | 186 | 29 | 31 | 63 | 228 | 306 | 357 | 402 | 760 | 370 | 512 | 601 | 608 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.086 | 10.444 | 9.639 | 9.099 | 9.966 | 11.517 | 11.325 | 10.739 | 10.756 | 10.290 | 10.110 | 10.525 | 10.682 | 11.205 |
| Equity | 1.024 | 1.210 | 1.239 | 1.270 | 1.333 | 1.561 | 1.868 | 2.225 | 2.627 | 3.387 | 3.757 | 4.269 | 4.870 | 5.478 |
| Long-term debt | 0 | 5.534 | 5.461 | 5.391 | 5.320 | 5.216 | 4.815 | 4.452 | 4.090 | 3.725 | 3.361 | 2.986 | 2.692 | 2.342 |
| Short-term debt | 1.062 | 3.695 | 2.844 | 2.329 | 3.095 | 4.497 | 4.381 | 3.781 | 3.740 | 2.858 | 2.652 | 2.912 | 2.745 | 2.988 |
| Total debt | 1.062 | 9.229 | 8.305 | 7.719 | 8.415 | 9.713 | 9.196 | 8.232 | 7.829 | 6.583 | 6.013 | 5.899 | 5.437 | 5.330 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2012 | — | — |
AL Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAEL BORIS HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Boris | Management | 0 companies |
| Anker Lemminger | Management | 0 companies |
| John Buchreitz Struve | Board of Directors | 0 companies |
| Lasse Sand-Jensen | Board of Directors | 0 companies |
| Per Andry Sand-Jensen | Board of Directors | 0 companies |
| Leif Bønding | Chairman | 0 companies |