| Revenue | DKK 5,2M | -7% |
| EBITDA | DKK 341K | -50% |
| Net profit | DKK 198K | -56% |
| Total assets | DKK 3,6M | +4% |
| Equity | DKK 749K | +36% |
| Employees | 13 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 89 | 593 | 1.013 | 2.107 | 2.243 | 3.567 | 4.252 | 3.954 | 5.430 | 4.265 | 4.454 | 5.564 | 5.158 |
| Staff expenses | -99 | -580 | -976 | -1.938 | -2.065 | -3.400 | -4.111 | -3.882 | -5.327 | -4.517 | -4.518 | -4.887 | -4.817 |
| EBITDA | -10 | 13 | 37 | 137 | 178 | 168 | 141 | 73 | 103 | -252 | -65 | 677 | 341 |
| Depreciation & amort. | -11 | -26 | -30 | -42 | -53 | -58 | -64 | -79 | -61 | -41 | -34 | -26 | -10 |
| EBIT | -21 | -13 | 7 | 95 | 126 | 110 | 77 | -7 | 42 | -293 | -98 | 651 | 331 |
| Net financials | -1 | -2 | -1 | 13 | 3 | 37 | 24 | 15 | -14 | -14 | -42 | -62 | -64 |
| Profit before tax | -22 | -15 | 6 | 108 | 129 | 147 | 101 | 8 | 28 | -307 | -140 | 589 | 267 |
| Tax | -0 | -0 | -0 | 18 | 28 | 35 | 26 | 7 | 7 | -67 | -29 | 135 | 69 |
| Net profit | -22 | -15 | 6 | 90 | 100 | 112 | 75 | 2 | 21 | -240 | -111 | 454 | 198 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 128 | 276 | 822 | 757 | 1.531 | 1.610 | 2.294 | 2.697 | 2.694 | 2.698 | 2.479 | 3.507 | 3.633 |
| Equity | 58 | 44 | 50 | 139 | 240 | 352 | 426 | 428 | 449 | 209 | 98 | 551 | 749 |
| Long-term debt | 0 | 0 | 0 | 1 | 0 | 0 | 2 | -4 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 70 | 233 | 772 | 612 | 1.288 | 1.250 | 1.862 | 2.266 | 2.235 | 2.489 | 2.382 | 2.908 | 2.841 |
| Total debt | 70 | 233 | 772 | 612 | 1.288 | 1.250 | 1.862 | 2.266 | 2.235 | 2.489 | 2.382 | 2.908 | 2.841 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MADS BISGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Bisgaard Kristensen | Management | 0 companies |