| Revenue | DKK 1,4M | -11% |
| EBITDA | DKK 216K | +158% |
| Net profit | DKK 125K | +135% |
| Total assets | DKK 2,6M | +8% |
| Equity | DKK 604K | +26% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.367 | 4.683 | 4.744 | 4.283 | 7.229 | 4.558 | 1.438 | 3.018 | 2.279 | 1.597 | 1.421 |
| Staff expenses | -2.584 | -3.725 | -3.586 | -3.279 | -5.303 | -4.316 | -1.753 | -1.876 | -2.128 | -1.968 | -1.205 |
| EBITDA | -217 | 957 | 1.158 | 1.004 | 1.926 | -86 | -321 | 1.142 | 152 | -371 | 216 |
| Depreciation & amort. | -169 | -204 | -219 | -259 | -693 | -163 | -145 | -138 | -101 | -117 | -56 |
| EBIT | -386 | 753 | 939 | 745 | 1.233 | -248 | -466 | 1.005 | 50 | -488 | 161 |
| Net financials | -70 | -54 | -19 | 59 | -113 | -39 | 53 | 8 | -17 | 31 | 2 |
| Profit before tax | -456 | 699 | 920 | 805 | 1.120 | -287 | -413 | 1.013 | 33 | -457 | 163 |
| Tax | -60 | 115 | 205 | 183 | 258 | -52 | -84 | 230 | 133 | -96 | 38 |
| Net profit | -396 | 585 | 715 | 621 | 862 | -235 | -329 | 783 | -100 | -361 | 125 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.473 | 2.496 | 3.487 | 5.059 | 4.587 | 4.094 | 3.596 | 3.840 | 2.615 | 2.398 | 2.578 |
| Equity | 554 | 1.138 | 1.853 | 2.475 | 2.351 | 2.115 | 1.786 | 940 | 841 | 480 | 604 |
| Long-term debt | 1.111 | 63 | 206 | 194 | 158 | 96 | 84 | 154 | 168 | 1.347 | 0 |
| Short-term debt | 807 | 1.295 | 1.427 | 2.390 | 2.079 | 1.882 | 1.725 | 2.745 | 1.606 | 571 | 1.900 |
| Total debt | 1.919 | 1.358 | 1.634 | 2.584 | 2.236 | 1.978 | 1.809 | 2.900 | 1.774 | 1.918 | 1.900 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BROTHERS INC ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Beck Duedahl | Management | 0 companies |
| Peter Duedahl Sørensen | Chairman | 0 companies |