| Revenue | DKK 293K | -60% |
| EBITDA | DKK 293K | -60% |
| Net profit | DKK 39K | -91% |
| Total assets | DKK 5,5M | -8% |
| Equity | DKK 268K | -46% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 81 | 113 | 100 | 86 | 131 | 141 | 148 | 153 | 193 | 78 | 356 | 294 | 728 | 293 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 99 | 113 | 100 | 91 | 131 | 141 | 148 | 153 | 193 | 78 | 356 | 294 | 728 | 293 |
| Depreciation & amort. | 11 | -11 | -11 | -12 | -12 | -12 | -12 | -12 | -12 | -25 | -34 | -34 | -32 | -28 |
| EBIT | 88 | 102 | 89 | 79 | 119 | 129 | 136 | 141 | 181 | 53 | 323 | 261 | 696 | 265 |
| Net financials | -107 | -84 | -89 | -87 | -104 | -78 | -79 | -56 | -55 | -162 | -157 | -238 | -206 | -202 |
| Profit before tax | -19 | 18 | -0 | -8 | 15 | 50 | 58 | 85 | 126 | -109 | 166 | 22 | 490 | 63 |
| Tax | 9 | 5 | 0 | 2 | 3 | 11 | 13 | 39 | 30 | -19 | 43 | 11 | 72 | 24 |
| Net profit | -28 | 14 | -0 | -11 | 11 | 40 | 45 | 46 | 96 | -91 | 124 | 11 | 418 | 39 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.313 | 2.808 | 2.495 | 2.458 | 2.480 | 2.459 | 2.447 | 2.437 | 2.477 | 6.727 | 6.758 | 6.677 | 6.027 | 5.531 |
| Equity | 72 | 85 | 85 | 74 | 86 | 125 | 170 | 216 | 312 | 221 | 345 | 356 | 499 | 268 |
| Long-term debt | 2.695 | 2.601 | 2.495 | 2.400 | 2.304 | 2.205 | 2.116 | 1.042 | 1.006 | 4.419 | 5.779 | 5.626 | 5.196 | 4.939 |
| Short-term debt | 894 | 1.422 | 1.163 | 1.184 | 1.242 | 1.232 | 1.219 | 1.179 | 1.159 | 2.086 | 634 | 695 | 332 | 324 |
| Total debt | 2.242 | 2.723 | 2.410 | 2.384 | 2.394 | 2.334 | 2.277 | 2.221 | 2.164 | 6.505 | 6.413 | 6.321 | 5.528 | 5.263 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCHMIDT CODING ApS | Company | 50.0% | 50.0% | 2010 |
| Individual | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Beck Schmidt | Management | 0 companies |