| Revenue | DKK 1,4M | +17% |
| EBITDA | DKK -15K | +71% |
| Net profit | DKK -82K | +5% |
| Total assets | DKK 1,8M | +5% |
| Equity | DKK -280K | -41% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.088 | 481 | 619 | 1.507 | 1.293 | 713 | 853 | 1.055 | 1.227 | 1.218 | 1.426 |
| Staff expenses | -573 | -661 | -657 | -788 | -1.026 | -1.090 | -1.100 | -1.131 | -1.020 | -1.270 | -1.434 |
| EBITDA | 515 | -182 | -50 | 728 | 263 | -413 | -235 | -79 | 206 | -53 | -15 |
| Depreciation & amort. | -3 | -3 | -3 | -6 | -9 | -12 | -10 | -10 | -10 | -10 | -5 |
| EBIT | 512 | -185 | -53 | 723 | 255 | -425 | -245 | -89 | 197 | -62 | -21 |
| Net financials | -3 | -18 | -21 | -33 | -32 | -37 | -50 | -41 | -41 | -45 | -62 |
| Profit before tax | 509 | -194 | -73 | 690 | 223 | -462 | -295 | -130 | 156 | -108 | -82 |
| Tax | 125 | -44 | -16 | 154 | 51 | -101 | -63 | -27 | 36 | -22 | -1 |
| Net profit | 384 | -150 | -58 | 537 | 172 | -361 | -233 | -103 | 119 | -86 | -82 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 879 | 774 | 982 | 2.061 | 1.872 | 1.701 | 1.582 | 1.385 | 1.698 | 1.751 | 1.839 |
| Equity | 464 | 14 | -44 | 493 | 464 | 103 | -129 | -232 | -113 | -198 | -280 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 415 | 760 | 1.026 | 1.568 | 1.407 | 1.598 | 1.711 | 1.617 | 1.811 | 1.949 | 2.119 |
| Total debt | 415 | 760 | 1.026 | 1.568 | 1.407 | 1.598 | 1.711 | 1.617 | 1.811 | 1.949 | 2.119 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N.C.M. HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Boye Madsen | Management | 0 companies |