| Revenue | DKK 3,6M | -6% |
| EBITDA | DKK -137K | -209% |
| Net profit | DKK -143K | -339% |
| Total assets | DKK 1,7M | +26% |
| Equity | DKK 60K | -70% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.401 | 1.904 | 2.069 | 3.571 | 2.480 | 3.783 | 3.554 |
| Staff expenses | -1.251 | -1.741 | -1.872 | -2.559 | -3.672 | -3.657 | -3.691 |
| EBITDA | 150 | 143 | 197 | 1.012 | -1.191 | 125 | -137 |
| Depreciation & amort. | -110 | -76 | -78 | -75 | -20 | -20 | -25 |
| EBIT | 40 | 67 | 119 | 937 | -1.212 | 105 | -162 |
| Net financials | -14 | -15 | -3 | -21 | -7 | -24 | -18 |
| Profit before tax | 26 | 52 | 116 | 915 | -1.218 | 81 | -181 |
| Tax | -0 | -0 | 26 | 252 | -265 | 21 | -38 |
| Net profit | 26 | 52 | 90 | 664 | -953 | 60 | -143 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.250 | 1.536 | 1.337 | 4.447 | 1.188 | 1.350 | 1.700 |
| Equity | 291 | 343 | 432 | 1.096 | 143 | 203 | 60 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 959 | 1.194 | 891 | 3.348 | 1.045 | 1.148 | 1.640 |
| Total debt | 959 | 1.194 | 891 | 3.348 | 1.045 | 1.148 | 1.640 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Think About People ApS | Company | 25.0% | 25.0% | 2014 |
N D INVEST A/S | Company | 10.0% | 10.0% | 2014 |
| Individual | 5.0% | 5.0% | 2014 | |
| Individual | 25.0% | 25.0% | 2014 | |
Studio 71 ApS | Company | 25.0% | 25.0% | 2017 |
747 ApS | Company | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Buck Hegaard | Management | 0 companies |
| Jakob Sand | Chairman | 0 companies |
| Jens Lernø Storm | Chairman | 0 companies |
| Rasmus Drucker Ibfelt | Board of Directors | 0 companies |