| Revenue | DKK 1,9M | -6% |
| EBITDA | DKK 384K | +1388% |
| Net profit | DKK 292K | +538% |
| Total assets | DKK 2,3M | -4% |
| Equity | DKK 268K | +1223% |
| Employees | 10 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 432 | 2.450 | 1.723 | 1.482 | 340 | 571 | 1.164 | 2.431 | 1.816 | 2.025 | 1.897 |
| Staff expenses | -554 | -2.523 | -1.684 | -1.608 | -1.468 | -606 | -1.794 | -2.494 | -1.790 | -1.999 | -1.513 |
| EBITDA | -123 | -73 | 40 | -127 | -1.128 | -35 | -630 | -63 | 27 | 26 | 384 |
| Depreciation & amort. | -89 | -165 | -180 | -183 | -175 | -55 | -65 | -62 | -42 | -54 | -72 |
| EBIT | -212 | -237 | -140 | -310 | -1.303 | -90 | -695 | -126 | -15 | -28 | 312 |
| Net financials | -18 | -31 | -38 | -15 | 16 | -59 | -11 | -133 | 3 | -40 | -20 |
| Profit before tax | -230 | -269 | -178 | -325 | -1.287 | -149 | -706 | -259 | -12 | -67 | 292 |
| Tax | -57 | -62 | -39 | -71 | -283 | -33 | -155 | -56 | 238 | -1 | -0 |
| Net profit | -173 | -207 | -139 | -253 | -1.004 | -116 | -551 | -202 | -250 | -67 | 292 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.271 | 1.300 | 896 | 1.155 | 1.210 | 605 | 1.044 | 1.464 | 1.739 | 2.441 | 2.341 |
| Equity | -93 | -299 | 80 | -173 | -1.177 | 346 | -205 | 293 | 43 | -24 | 268 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.948 | 0 |
| Short-term debt | 1.355 | 1.600 | 816 | 1.329 | 2.387 | 259 | 1.249 | 1.171 | 1.696 | 516 | 2.073 |
| Total debt | 1.364 | 1.600 | 816 | 1.329 | 2.387 | 259 | 1.249 | 1.171 | 1.696 | 2.464 | 2.073 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2021 | — | — |
KH Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BROTHERS INC ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Beck Duedahl | Management | 0 companies |
| Kenn Husted | Management | 0 companies |
| Peter Duedahl Sørensen | Chairman | 0 companies |
| Michael Beck Duedahl | Board of Directors | 0 companies |