| Revenue | DKK 2,2M | -30% |
| EBITDA | DKK 196K | -80% |
| Net profit | DKK 23K | -97% |
| Total assets | DKK 3,5M | -18% |
| Equity | DKK 980K | -33% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -672 | 1.302 | 2.518 | 2.672 | 2.335 | 3.070 | 3.238 | 2.764 | 3.432 | 2.825 | 3.333 | 3.111 | 2.183 |
| Staff expenses | -229 | -420 | -1.142 | -858 | -1.167 | -1.646 | -1.915 | -1.338 | -1.431 | -1.724 | -2.510 | -2.112 | -1.987 |
| EBITDA | -323 | 882 | 1.376 | 1.814 | 1.167 | 1.424 | 1.323 | 1.426 | 2.001 | 1.101 | 823 | 999 | 196 |
| Depreciation & amort. | -60 | -60 | -60 | -63 | -67 | -15 | -18 | -28 | -45 | -65 | -59 | -64 | -58 |
| EBIT | -383 | 822 | 1.316 | 1.751 | 1.100 | 1.409 | 1.305 | 1.398 | 1.956 | 1.037 | 764 | 935 | 138 |
| Net financials | -20 | -42 | -16 | -16 | -7 | -66 | -46 | -75 | -115 | -68 | -110 | -70 | -108 |
| Profit before tax | -363 | 780 | 1.299 | 1.735 | 1.094 | 1.342 | 1.259 | 1.323 | 1.841 | 969 | 654 | 865 | 29 |
| Tax | -91 | 196 | 319 | 408 | 244 | 297 | 279 | 294 | 407 | 215 | 144 | 191 | 6 |
| Net profit | -272 | 584 | 980 | 1.327 | 850 | 1.045 | 981 | 1.029 | 1.434 | 753 | 510 | 674 | 23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.257 | 1.117 | 2.649 | 2.716 | 2.408 | 3.550 | 3.148 | 3.495 | 3.772 | 4.396 | 4.235 | 4.203 | 3.451 |
| Equity | 163 | 747 | 1.227 | 1.954 | 1.604 | 1.975 | 1.956 | 2.085 | 2.519 | 1.273 | 1.782 | 1.457 | 980 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.094 | 370 | 1.422 | 762 | 805 | 1.572 | 1.189 | 1.410 | 1.248 | 3.121 | 2.452 | 2.746 | 2.472 |
| Total debt | -1.094 | 370 | 1.422 | 762 | 805 | 1.572 | 1.189 | 1.410 | 1.248 | 3.121 | 2.452 | 2.746 | 2.472 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRISENFELDT HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
RUBECH HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Bang Jensen | Chief Executive Officer | 0 companies |
| Jesper Rubech Rasmussen | Chairman | 0 companies |
| Kristine Frisenfeldt Horn | Board of Directors | 0 companies |