| Revenue | DKK 5,9M | -11% |
| EBITDA | DKK 621K | -5% |
| Net profit | DKK 462K | -4% |
| Total assets | DKK 14,7M | -6% |
| Equity | DKK 10,1M | +5% |
| Employees | 7 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.060 | 1.049 | 1.561 | 2.999 | 2.186 | 4.614 | 5.078 | 6.812 | 9.603 | 6.934 | 6.583 | 5.877 |
| Staff expenses | -346 | -340 | -967 | -2.148 | -1.184 | -3.306 | -3.679 | -4.624 | -6.188 | -6.231 | -5.927 | -5.256 |
| EBITDA | 713 | 709 | 593 | 851 | 952 | 1.281 | 1.400 | 2.188 | 3.415 | 681 | 657 | 621 |
| Depreciation & amort. | -56 | -43 | -85 | -113 | -114 | -40 | -40 | -29 | -40 | -71 | -73 | -94 |
| EBIT | 657 | 666 | 508 | 737 | 838 | 1.240 | 1.359 | 2.159 | 3.375 | 610 | 583 | 527 |
| Net financials | -14 | -159 | -246 | -284 | -206 | -258 | -36 | 297 | 352 | -177 | 45 | 79 |
| Profit before tax | 643 | 507 | 262 | 453 | 631 | 982 | 1.324 | 2.456 | 3.727 | 433 | 628 | 606 |
| Tax | 176 | 160 | 60 | 198 | 221 | 188 | 270 | 559 | 863 | 103 | 149 | 144 |
| Net profit | 464 | 347 | 202 | 255 | 410 | 795 | 1.054 | 1.897 | 2.864 | 330 | 479 | 462 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.207 | 4.133 | 6.638 | 7.244 | 7.874 | 11.394 | 7.847 | 13.730 | 14.942 | 14.504 | 15.598 | 14.690 |
| Equity | 964 | 1.311 | 1.513 | 1.768 | 2.178 | 2.973 | 4.027 | 5.924 | 8.788 | 9.117 | 9.597 | 10.059 |
| Long-term debt | 0 | 1.745 | 2.257 | 1.795 | 1.303 | 816 | 308 | 0 | 1.916 | 2.063 | 1.965 | 1.865 |
| Short-term debt | 1.244 | 1.077 | 2.840 | 3.604 | 4.300 | 7.600 | 3.512 | 7.794 | 4.184 | 3.250 | 3.937 | 2.646 |
| Total debt | 1.244 | 2.822 | 5.097 | 5.399 | 5.603 | 8.416 | 3.820 | 7.794 | 6.100 | 5.313 | 5.902 | 4.511 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIBUS HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Buch Svoldgaard | Management | 0 companies |
| Christopher Bang Rathgen | Board of Directors | 0 companies |
| David Binh Dietrich Wind | Board of Directors | 0 companies |
| Mikkel Kjær Johannsen | Board of Directors | 0 companies |
| Hans Glenn Tuxen | Chairman | 0 companies |
| Troels Lyck Nissen | Board of Directors | 0 companies |
| Allan Dahl Jørgensen | Board of Directors | 0 companies |
| Bjarne Høyer Wind | Chairman | 0 companies |
| Jens Simnick | Board of Directors | 0 companies |