| Revenue | DKK 408K | -37% |
| EBITDA | DKK 408K | +6% |
| Net profit | DKK 308K | +14% |
| Total assets | DKK 224K | -92% |
| Equity | DKK 192K | -79% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 222 | 769 | 790 | 1.262 | -348 | 229 | 23 | 86 | 121 | 531 | 651 | 408 |
| Staff expenses | -363 | -529 | -598 | -1.091 | -1.034 | -169 | -0 | -0 | -0 | -466 | -265 | -0 |
| EBITDA | -72 | 240 | 191 | 171 | -1.382 | 60 | 23 | 86 | 121 | 65 | 386 | 408 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -72 | 240 | 191 | 171 | -1.382 | 60 | 23 | 86 | 121 | 65 | 386 | 408 |
| Net financials | -1 | -25 | -141 | -130 | 0 | -6 | -7 | -8 | -9 | 7 | -36 | -13 |
| Profit before tax | -73 | 215 | 51 | 41 | -774 | 55 | 16 | 78 | 112 | 72 | 351 | 395 |
| Tax | 34 | 56 | 18 | 11 | 304 | 13 | 8 | 17 | 25 | 17 | 80 | 88 |
| Net profit | -107 | 159 | 32 | 30 | -1.078 | 42 | 8 | 61 | 86 | 55 | 270 | 308 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.630 | 2.018 | 2.706 | 3.128 | 3.409 | 3.146 | 3.755 | 3.813 | 5.045 | 3.437 | 2.778 | 224 |
| Equity | -27 | 131 | 164 | 194 | 382 | 423 | 431 | 493 | 579 | 634 | 905 | 192 |
| Long-term debt | 390 | 313 | 835 | 0 | 0 | 663 | 629 | 2.611 | 2.381 | 1.055 | 0 | 0 |
| Short-term debt | 1.267 | 1.573 | 1.708 | 2.934 | 3.028 | 2.059 | 2.695 | 710 | 2.085 | 1.747 | 1.873 | 32 |
| Total debt | 1.657 | 1.886 | 2.543 | 2.934 | 3.028 | 2.722 | 3.324 | 3.320 | 4.466 | 2.802 | 1.873 | 32 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Founder | Founder | 2012 | — | — |
CA Management | Management | 2012 | — | — |
KM Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CAC 2001 HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
K. MADSEN INVEST ApS | Company | 50.0% | 50.0% | 2024 |
Vedeby Holding ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Bodekær Vedeby | Founder | 0 companies |
| Casper Abel Christiansen | Management | 0 companies |
| Kenneth Madsen | Management | 0 companies |