| Revenue | DKK -67K | +46% |
| EBITDA | DKK -67K | -44% |
| Net profit | DKK -55K | -32% |
| Total assets | DKK 247K | -45% |
| Equity | DKK 187K | -23% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 279 | 667 | 922 | 139 | 232 | -324 | 43 | 155 | 8 | 14 | -46 | -67 |
| Staff expenses | -357 | -429 | -514 | -511 | -93 | -5 | -0 | -0 | -0 | -50 | -1 | -0 |
| EBITDA | -78 | 238 | 407 | -372 | 139 | -329 | 43 | 155 | 8 | -36 | -47 | -67 |
| Depreciation & amort. | -4 | -4 | -4 | -4 | -8 | -11 | -10 | -10 | -0 | -0 | -0 | -0 |
| EBIT | -82 | 234 | 403 | -376 | 132 | -340 | 33 | 145 | 8 | -36 | -47 | -67 |
| Net financials | -2 | -3 | -4 | -6 | -5 | 298 | -2 | -3 | -3 | -4 | -6 | -3 |
| Profit before tax | -84 | 231 | 399 | -382 | 127 | -42 | 31 | 142 | 4 | -40 | -52 | -71 |
| Tax | -2 | 57 | 95 | -84 | 28 | -4 | 7 | 31 | 2 | -8 | -10 | -15 |
| Net profit | 6 | 174 | 304 | -299 | 99 | -38 | 24 | 111 | 3 | -32 | -42 | -55 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 604 | 742 | 1.277 | 594 | 483 | 180 | 250 | 504 | 367 | 406 | 451 | 247 |
| Equity | 86 | 261 | 455 | 43 | 142 | 105 | 204 | 314 | 317 | 285 | 243 | 187 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 517 | 480 | 822 | 550 | 341 | 74 | 46 | 190 | 49 | 121 | 208 | 59 |
| Total debt | 517 | 480 | 822 | 550 | 341 | 74 | 46 | 190 | 49 | 121 | 208 | 59 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2019 | — | — |
PN Founder | Founder | 2012 | — | — |
JL Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
JA | Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Busk Group Holding ApS | Company | 66.7% | 66.7% | 2019 |
Mindbuilding Invest ApS | Company | 15.0% | 15.0% | 2019 |
TriNordic ApS | Company | 10.0% | 10.0% | 2013 |
Peter Nørby Holding ApS | Company | 90.0% | 90.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Busk | Management | 0 companies |
| Peter Nørby | Founder | 0 companies |
| Jan Larsen | Management | 0 companies |
| Rasmus Henning | Board of Directors | 0 companies |
| Jan Arie | Board of Directors | 0 companies |