| Revenue | DKK 244K | +194% |
| EBITDA | DKK 52K | +138% |
| Net profit | DKK 75K | +145% |
| Total assets | DKK 960K | +2% |
| Equity | DKK 351K | +27% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -657 | -393 | 59 | -272 | 745 | 792 | 770 | 1.323 | 220 | 83 | 244 |
| Staff expenses | -355 | -248 | -289 | -334 | -397 | -422 | -339 | -282 | -138 | -220 | -192 |
| EBITDA | -1.012 | -641 | -230 | -606 | 348 | 371 | 431 | 1.040 | 82 | -137 | 52 |
| Depreciation & amort. | -238 | -168 | -168 | -168 | -98 | -2 | -10 | -8 | -8 | -8 | -8 |
| EBIT | -1.250 | -809 | -398 | -774 | 250 | 368 | 421 | 1.033 | 74 | -145 | 44 |
| Net financials | -5 | -44 | -73 | -93 | 1.129 | -9 | -16 | -22 | -44 | -33 | 31 |
| Profit before tax | -1.255 | -853 | -471 | -867 | 1.379 | 359 | 405 | 1.011 | 30 | -178 | 75 |
| Tax | -150 | -122 | -78 | -134 | -4 | 78 | 91 | 222 | 7 | -14 | 0 |
| Net profit | -1.105 | -731 | -393 | -733 | 1.383 | 281 | 314 | 788 | 24 | -164 | 75 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.259 | 974 | 979 | 540 | 1.014 | 1.267 | 1.733 | 2.219 | 1.684 | 938 | 960 |
| Equity | 808 | 77 | -316 | -1.049 | 334 | 615 | 929 | 1.717 | 141 | 277 | 351 |
| Long-term debt | 296 | 802 | 1.165 | 1.468 | 0 | 210 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 155 | 95 | 129 | 121 | 681 | 442 | 798 | 495 | 1.543 | 661 | 609 |
| Total debt | 451 | 897 | 1.294 | 1.589 | 681 | 652 | 798 | 495 | 1.543 | 661 | 609 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MB INVEST HOLDING ApS | Company | 100.0% | 100.0% | 2020 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Max Birkelund | Chief Executive Officer | 0 companies |
| Christian Bjerre Bojsen | Chairman | 0 companies |
| Dennis Brian Westergaard | Chairman | 0 companies |
| Henning Andersen | Board of Directors | 0 companies |