| Revenue | DKK 8,9M | +34% |
| EBITDA | DKK 1,9M | -20% |
| Net profit | DKK 382K | -74% |
| Total assets | DKK 7,6M | +72% |
| Equity | DKK 916K | +72% |
| Employees | 29 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.214 | 5.256 | 5.813 | 5.478 | 6.667 | 5.316 | 5.012 | 5.010 | 3.179 | 2.373 | 4.532 | 6.616 | 8.858 |
| Staff expenses | -4.093 | -4.092 | -3.961 | -4.591 | -5.204 | -4.753 | -4.925 | -4.915 | -3.507 | -3.801 | -4.779 | -4.278 | -6.985 |
| EBITDA | 122 | 1.165 | 1.852 | 886 | 1.463 | 563 | 88 | 95 | -328 | -1.428 | -247 | 2.337 | 1.874 |
| Depreciation & amort. | 8 | 71 | 79 | 447 | 181 | -213 | -215 | -123 | -158 | -200 | -175 | -238 | -283 |
| EBIT | 114 | 1.094 | 1.773 | 440 | 1.282 | 349 | -128 | -28 | -486 | -1.628 | -422 | 2.099 | 1.591 |
| Net financials | -24 | -7 | -33 | 1 | 48 | -5 | 446 | 101 | -94 | -109 | -420 | -134 | -956 |
| Profit before tax | 90 | 1.087 | 1.740 | 440 | 1.330 | 344 | 318 | 73 | -580 | -1.737 | -842 | 1.965 | 635 |
| Tax | 28 | 320 | 661 | 107 | 64 | 21 | 71 | 27 | -121 | 53 | -0 | 519 | 252 |
| Net profit | 61 | 767 | 1.079 | 333 | 1.266 | 323 | 247 | 46 | -458 | -1.790 | -842 | 1.446 | 382 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.060 | 2.238 | 2.258 | 3.338 | 5.441 | 5.101 | 5.932 | 5.668 | 5.454 | 5.307 | 2.162 | 4.435 | 7.637 |
| Equity | -1.619 | -852 | 227 | 560 | 1.827 | 1.887 | 2.133 | 2.179 | 1.721 | -70 | -912 | 534 | 916 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32 | 320 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.679 | 3.090 | 1.759 | 2.554 | 3.610 | 3.194 | 3.769 | 3.436 | 3.413 | 4.463 | 3.074 | 3.884 | 6.698 |
| Total debt | 3.679 | 3.090 | 1.759 | 2.554 | 3.610 | 3.194 | 3.769 | 3.468 | 3.733 | 5.377 | 3.074 | 3.884 | 6.698 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Management | Management | 2010 | — | — |
AA Management | Management | 2021 | — | — |
HD Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MS Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M.I.B. Invest ApS | Company | 100.0% | 100.0% | 2024 |
M.I.B. Holding ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Haahr Larsen | Management | 0 companies |
| Ahmed Adam Badr | Management | 0 companies |
| Haci Demir | Chief Executive Officer | 0 companies |
| Maria Stoklund Dietrichsen | Management | 0 companies |
| Lars Stoklund Dietrichsen | Chairman | 0 companies |
| Henrik Jansen | Chairman | 0 companies |
| Per Hermansen | Chairman | 0 companies |
| Jens Müller | Chairman | 0 companies |
| Hanne Charlotte Hede | Board of Directors | 0 companies |
| Inge Dietrichsen | Board of Directors | 0 companies |