| Revenue | DKK 877K | +12% |
| EBITDA | DKK 326K | +31% |
| Net profit | DKK 167K | +62% |
| Total assets | DKK 2,5M | +4% |
| Equity | DKK 963K | +21% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 192 | 1.577 | 223 | 164 | 151 | 325 | 556 | 388 | 370 | 387 | 327 | 784 | 877 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -91 | -412 | -535 | -551 |
| EBITDA | 192 | 163 | 223 | 164 | 151 | 325 | 556 | 388 | 370 | 296 | -85 | 248 | 326 |
| Depreciation & amort. | -16 | -23 | -23 | -7 | -0 | -12 | -12 | -12 | -0 | -0 | -10 | -10 | -20 |
| EBIT | 176 | 140 | 200 | 157 | 151 | 314 | 544 | 376 | 370 | 296 | -96 | 238 | 306 |
| Net financials | -70 | -42 | -21 | -53 | -57 | -26 | -23 | -23 | -24 | -30 | -57 | -106 | -91 |
| Profit before tax | 106 | 98 | 180 | 104 | 93 | 287 | 521 | 354 | 346 | 266 | -152 | 132 | 214 |
| Tax | 33 | 25 | 43 | 23 | 21 | 59 | 115 | 78 | 77 | 59 | -33 | 30 | 48 |
| Net profit | 73 | 74 | 136 | 80 | 72 | 229 | 407 | 276 | 269 | 207 | -119 | 103 | 167 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.099 | 819 | 943 | 1.006 | 859 | 1.151 | 1.428 | 1.442 | 1.663 | 1.765 | 2.038 | 2.414 | 2.501 |
| Equity | 153 | 227 | 363 | 343 | 375 | 604 | 861 | 836 | 805 | 813 | 693 | 796 | 963 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 933 | 586 | 576 | 660 | 483 | 546 | 567 | 606 | 857 | 952 | 1.345 | 1.618 | 1.538 |
| Total debt | 933 | 586 | 576 | 660 | 483 | 546 | 567 | 606 | 857 | 952 | 1.345 | 1.618 | 1.538 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MORTEN BILSTRUP HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Børsting Bilstrup | Chief Executive Officer | 0 companies |
| Michael Kjær Salmansen | Chairman | 0 companies |
| Ulrik Nymann Fausing | Board of Directors | 0 companies |
| Palle Kudsk Pedersen | Board of Directors | 0 companies |
| Søren Bilstrup | Board of Directors | 0 companies |