| Revenue | DKK 3,7M | -270% |
| EBITDA | DKK 1M | +116% |
| Net profit | DKK 460K | +109% |
| Total assets | DKK 6,3M | +13% |
| Equity | DKK -3,6M | +11% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.392 | 1.260 | 838 | 923 | 1.963 | 2.119 | 1.650 | 3.023 | 1.299 | 2.626 | 993 | -2.160 | 3.671 |
| Staff expenses | -879 | -1.110 | -777 | -813 | -1.011 | -1.377 | -1.720 | -3.059 | -2.375 | -2.800 | -3.163 | -4.148 | -2.634 |
| EBITDA | 287 | 150 | 61 | 110 | 953 | 743 | -70 | -44 | -1.076 | -173 | -2.200 | -6.308 | 1.037 |
| Depreciation & amort. | -14 | -40 | -45 | -52 | -69 | -95 | -95 | -37 | -24 | -40 | -56 | -211 | -222 |
| EBIT | 273 | 110 | 16 | 58 | 883 | 648 | -165 | -80 | -1.100 | -213 | -2.257 | -6.519 | 814 |
| Net financials | 63 | 5 | 52 | -13 | 59 | 68 | 94 | 230 | 38 | 100 | 71 | 145 | -213 |
| Profit before tax | 335 | 115 | 68 | 46 | 942 | 716 | -71 | 149 | -1.062 | -113 | -2.186 | -6.375 | 601 |
| Tax | 84 | 29 | 20 | 13 | 216 | 162 | -9 | 48 | -219 | -25 | -481 | -1.383 | 141 |
| Net profit | 252 | 85 | 47 | 32 | 727 | 553 | -62 | 101 | -843 | -88 | -1.704 | -4.992 | 460 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.178 | 2.087 | 1.608 | 2.080 | 3.263 | 3.598 | 11.509 | 4.642 | 4.638 | 4.543 | 5.648 | 5.531 | 6.255 |
| Equity | 291 | 377 | 424 | 457 | 1.183 | 1.736 | 1.674 | 1.775 | 432 | 2.644 | 940 | -4.052 | -3.592 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 866 | 1.701 | 1.174 | 1.598 | 1.842 | 1.822 | 9.835 | 2.867 | 4.205 | 1.899 | 4.709 | 9.583 | 9.847 |
| Total debt | 866 | 1.701 | 1.174 | 1.598 | 1.842 | 1.822 | 9.835 | 2.867 | 4.205 | 1.899 | 4.709 | 9.583 | 9.847 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
SS Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCHIBLER A/S | Company | 50.0% | 50.0% | 2025 |
Stefan Kærgaard Holding ApS | Company | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Brolykke Schibler | Chief Executive Officer | 0 companies |
| Stefan Schroll Kærgaard | Management | 0 companies |