| Revenue | DKK 5,9M | -12% |
| EBITDA | DKK -1M | -1443% |
| Net profit | DKK -1,2M | -4750% |
| Total assets | DKK 7,4M | -19% |
| Equity | DKK 2,3M | -35% |
| Employees | 14 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 680 | 1.407 | 2.681 | — | 4.911 | 6.557 | 7.745 | 8.900 | 7.693 | 6.714 | 5.883 |
| Staff expenses | -480 | -1.250 | -1.997 | -0 | -3.808 | -5.118 | -6.125 | -6.279 | -7.084 | -6.639 | -6.892 |
| EBITDA | 200 | 157 | 684 | 0 | 1.103 | 1.439 | 1.620 | 2.621 | 609 | 75 | -1.009 |
| Depreciation & amort. | -0 | -3 | -5 | -0 | -11 | -16 | -70 | -123 | -117 | -110 | -619 |
| EBIT | 200 | 154 | 679 | 0 | 1.092 | 1.423 | 1.550 | 2.498 | 493 | -35 | -1.628 |
| Net financials | -0 | 0 | 0 | 0 | -12 | -23 | -63 | -73 | -79 | 72 | 67 |
| Profit before tax | 200 | 154 | 679 | 0 | 1.080 | 1.400 | 1.487 | 2.426 | 414 | 37 | -1.561 |
| Tax | 52 | 38 | 149 | -0 | 239 | 309 | 333 | 537 | 97 | 11 | -343 |
| Net profit | 148 | 116 | 530 | 0 | 841 | 1.091 | 1.154 | 1.888 | 316 | 26 | -1.218 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.080 | 1.610 | 2.834 | 0 | 4.859 | 5.874 | 9.449 | 9.744 | 7.132 | 9.208 | 7.425 |
| Equity | 228 | 344 | 474 | 0 | 1.419 | 2.110 | 2.664 | 4.152 | 3.468 | 3.494 | 2.276 |
| Long-term debt | 0 | 0 | 0 | 0 | 9 | 188 | 347 | 0 | 0 | 0 | 0 |
| Short-term debt | 852 | 1.266 | 2.360 | 0 | 3.431 | 3.576 | 6.406 | 5.534 | 3.579 | 5.618 | 5.149 |
| Total debt | 852 | 1.266 | 2.360 | 0 | 3.440 | 3.764 | 6.753 | 5.534 | 3.579 | 5.618 | 5.149 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Founder | Founder | 2013 | — | — |
KB Management | Management | 2013 | — | — |
LP Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AILET ApS | Company | 50.0% | 50.0% | 2013 |
AMPERSAND ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Breiner Bagge | Founder | 0 companies |
| Kristoffer Brems | Management | 0 companies |
| Lotte Poulin Hyldahl | Management | 0 companies |