| Revenue | DKK 13,4M | -13% |
| EBITDA | DKK 8,4M | -22% |
| Net profit | DKK 3,6M | -33% |
| Total assets | DKK 110M | -3% |
| Equity | DKK 28,1M | +2% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 591 | 1.082 | 1.509 | 3.077 | 5.642 | 8.282 | 10.364 | 11.786 | 11.191 | 11.064 | 11.192 | 15.312 | 13.384 |
| Staff expenses | -0 | -0 | -70 | -361 | -889 | -1.672 | -2.316 | -4.198 | -4.308 | -4.430 | -4.842 | -4.592 | -4.985 |
| EBITDA | 591 | 1.082 | 1.229 | 2.716 | 4.753 | 6.610 | 8.048 | 7.588 | 6.883 | 6.634 | 6.349 | 10.720 | 8.399 |
| Depreciation & amort. | 20 | 20 | 9 | 60 | -119 | -122 | -122 | -89 | -78 | -139 | -234 | -265 | -306 |
| EBIT | 571 | 1.062 | 1.220 | 2.656 | 4.634 | 6.488 | 7.926 | 7.499 | 6.806 | 6.495 | 6.115 | 10.456 | 8.094 |
| Net financials | -182 | -380 | -372 | -1.018 | -1.871 | -2.580 | -2.869 | -2.384 | -1.952 | -1.772 | -1.678 | -3.633 | -3.524 |
| Profit before tax | 389 | 682 | 848 | 1.638 | 2.764 | 3.908 | 5.057 | 5.116 | 4.854 | 4.723 | 4.438 | 6.823 | 4.570 |
| Tax | 107 | 97 | 112 | 397 | 572 | 817 | 1.063 | 1.091 | 1.025 | 950 | 906 | 1.450 | 975 |
| Net profit | 281 | 584 | 736 | 1.241 | 2.192 | 3.090 | 3.994 | 4.025 | 3.828 | 3.773 | 3.531 | 5.373 | 3.595 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.431 | 9.587 | 14.974 | 30.191 | 57.764 | 82.508 | 97.156 | 95.734 | 95.122 | 100.139 | 109.536 | 112.970 | 110.008 |
| Equity | 879 | 1.463 | 2.199 | 3.439 | 5.631 | 8.722 | 10.594 | 14.619 | 18.447 | 22.220 | 23.751 | 27.524 | 28.119 |
| Long-term debt | 3.700 | 6.060 | 9.527 | 8.500 | 14.500 | 16.500 | 15.000 | 10.139 | 3.327 | 0 | 0 | 0 | 0 |
| Short-term debt | 577 | 1.413 | 2.232 | 16.609 | 35.050 | 53.432 | 66.420 | 64.586 | 66.655 | 70.276 | 76.792 | 74.972 | 71.115 |
| Total debt | 4.277 | 7.473 | 11.759 | 25.109 | 49.550 | 69.932 | 81.420 | 74.725 | 69.982 | 70.276 | 76.792 | 74.972 | 71.115 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRANDT SØGAARD FINANS ApS | Company | 90.0% | 90.0% | 2018 |
WEST SIDE ApS | Company | 10.0% | 10.0% | 2014 |
Rubin Holding Sejs ApS | Company | 25.0% | 25.0% | 2012 |
MATHESO ApS | Company | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Margrethe Brandt | Management | 0 companies |
| Mogens Anker Rosenkilde | Board of Directors | 0 companies |
| Kathrine Brandt | Board of Directors | 0 companies |
| Lars Søgaard | Chairman | 0 companies |
| Christopher Stensbjerg | Board of Directors | 0 companies |
| Kim Schmidt Sørensen | Board of Directors | 0 companies |
| Preben Rosenkilde | Board of Directors | 0 companies |