| Revenue | DKK 3,4M | -67% |
| EBITDA | DKK 44K | -96% |
| Net profit | DKK 5K | -99% |
| Total assets | DKK 6,9M | -1% |
| Equity | DKK 2,2M | +0% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.252 | 2.422 | 3.536 | 5.126 | 5.646 | 7.140 | 8.529 | 9.353 | 10.885 | 7.562 | 9.235 | 11.459 | 10.698 | 10.564 | 3.440 |
| Staff expenses | -2.929 | -3.750 | -2.985 | -4.072 | -4.487 | -6.464 | -8.177 | -8.272 | -10.350 | -7.236 | -8.663 | -9.835 | -9.521 | -9.502 | -3.397 |
| EBITDA | 537 | 531 | 296 | 989 | 1.190 | 676 | 352 | 1.079 | 535 | 322 | 572 | 1.624 | 1.177 | 1.062 | 44 |
| Depreciation & amort. | -196 | -270 | -0 | -201 | -159 | -146 | -119 | -168 | -213 | -226 | -187 | -170 | -157 | -116 | -31 |
| EBIT | 341 | 261 | 296 | 788 | 1.031 | 531 | 233 | 911 | 322 | 96 | 385 | 1.454 | 1.020 | 946 | 13 |
| Net financials | -69 | -173 | -142 | -93 | -50 | -85 | -13 | -46 | -45 | -32 | -24 | -56 | -7 | -160 | -1 |
| Profit before tax | 272 | 89 | 154 | 695 | 981 | 445 | 220 | 865 | 277 | 64 | 361 | 1.398 | 1.013 | 786 | 12 |
| Tax | 73 | 24 | 43 | 174 | 220 | 99 | 58 | 196 | 77 | 27 | 89 | 334 | 185 | 192 | 6 |
| Net profit | 198 | 64 | 111 | 521 | 761 | 347 | 163 | 669 | 200 | 37 | 272 | 1.065 | 828 | 593 | 5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.063 | 6.261 | 5.289 | 5.472 | 5.944 | 5.361 | 4.623 | 5.168 | 5.113 | 5.487 | 5.193 | 4.716 | 6.619 | 6.922 | 6.856 |
| Equity | 635 | 699 | 810 | 1.331 | 1.592 | 1.239 | 301 | 820 | 621 | 358 | 630 | 1.495 | 2.023 | 2.216 | 2.221 |
| Long-term debt | 371 | 2.478 | 4.464 | 2.215 | 2.131 | 31 | 10 | 149 | 183 | 23 | 59 | 296 | 119 | 928 | 928 |
| Short-term debt | 4.989 | 3.017 | 2.277 | 1.882 | 2.169 | 3.993 | 4.202 | 4.079 | 4.285 | 5.106 | 4.505 | 2.926 | 4.424 | 3.763 | 3.685 |
| Total debt | 5.360 | 5.495 | 6.741 | 4.097 | 4.299 | 4.023 | 4.212 | 4.228 | 4.467 | 5.129 | 4.564 | 3.222 | 4.543 | 4.691 | 4.613 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2025 | — | — |
SB Management | Management | 2009 | — | — |
JK Founder | Founder | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MBN 24 ApS | Company | 100.0% | 100.0% | 2025 |
KOCHCO HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
SP Holding 2017 ApS | Company | 20.0% | 20.0% | 2021 |
SONNY HOLDING AF 17.10.2013 ApS | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Bisted Nielsen | Management | 0 companies |
| Sonny Bengtsson | Management | 0 companies |
| Jan Koch Pedersen | Founder | 0 companies |
| Niels Schifter | Board of Directors | 0 companies |
| Thomas Kauffmann Lund | Board of Directors | 0 companies |
| Simon Ahlfeldt Mortensen | Chairman | 0 companies |
| Kurt Peter Nielsen | Board of Directors | 0 companies |
| Ole Nørrelund Hansen | Board of Directors | 0 companies |