| Revenue | DKK 14,7M | +14% |
| EBITDA | DKK -712K | +11% |
| Net profit | DKK -785K | +9% |
| Total assets | DKK 3,9M | +33% |
| Equity | DKK -92K | -113% |
| Employees | 18 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.773 | 3.194 | 3.697 | 2.699 | 4.609 | 8.238 | 6.943 | 6.927 | 11.363 | 15.663 | 12.953 | 14.736 |
| Staff expenses | -1.661 | -2.703 | -3.098 | -2.633 | -4.846 | -6.014 | -8.245 | -8.009 | -8.896 | -11.158 | -13.753 | -15.448 |
| EBITDA | 113 | 491 | 599 | 66 | -237 | 2.224 | -1.302 | -1.083 | 2.467 | 4.505 | -799 | -712 |
| Depreciation & amort. | -5 | -10 | -22 | -21 | -21 | -17 | -17 | -12 | -6 | -6 | -4 | -0 |
| EBIT | 108 | 481 | 576 | 45 | -258 | 2.207 | -1.319 | -1.094 | 2.461 | 4.499 | -803 | -712 |
| Net financials | 0 | -1 | -5 | -2 | -11 | -15 | 49 | 235 | -11 | -43 | -63 | -74 |
| Profit before tax | 108 | 481 | 571 | 43 | -269 | 2.192 | -1.270 | -859 | 2.450 | 4.456 | -866 | -785 |
| Tax | 27 | 113 | 128 | 10 | -57 | 485 | -26 | -1 | 121 | 987 | -4 | -0 |
| Net profit | 80 | 368 | 444 | 33 | -212 | 1.707 | -1.244 | -859 | 2.329 | 3.469 | -862 | -785 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 567 | 1.702 | 2.040 | 1.256 | 1.612 | 3.903 | 3.403 | 3.005 | 4.363 | 5.993 | 2.932 | 3.910 |
| Equity | 80 | 298 | 641 | 570 | 319 | 2.026 | 566 | -293 | 2.036 | 2.389 | 693 | -92 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 559 | 566 | 577 | 598 | 616 | 639 |
| Short-term debt | 487 | 1.397 | 1.389 | 677 | 1.293 | 1.851 | 2.278 | 2.733 | 1.750 | 3.005 | 1.622 | 3.363 |
| Total debt | 487 | 1.397 | 1.389 | 677 | 1.293 | 1.851 | 2.838 | 3.298 | 2.327 | 3.603 | 2.238 | 4.002 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GPOWER HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
M. Boje Holding ApS | Company | 25.0% | 25.0% | 2019 |
JC Andersen Holding ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Boje | Chief Executive Officer | 0 companies |
| Steen Secher Schmidt | Chairman | 0 companies |