| Revenue | DKK 220K | -30% |
| EBITDA | DKK 220K | -30% |
| Net profit | DKK -106K | -269% |
| Total assets | DKK 7,7M | -2% |
| Equity | DKK 470K | -18% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 158 | -50 | -70 | 120 | 321 | 343 | 338 | 325 | 316 | 220 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 158 | -50 | -70 | 120 | 321 | 343 | 338 | 325 | 316 | 220 |
| Depreciation & amort. | -0 | -0 | -0 | -59 | -123 | -100 | -101 | -101 | -103 | -103 |
| EBIT | 158 | -50 | -70 | 62 | 198 | 243 | 237 | 224 | 213 | 117 |
| Net financials | -8 | -79 | -208 | -244 | -287 | -160 | -157 | 429 | -220 | -223 |
| Profit before tax | 150 | -129 | -278 | -183 | -89 | 84 | 80 | 653 | -7 | -106 |
| Tax | 37 | -22 | -28 | -0 | -10 | 4 | 38 | 166 | 21 | -0 |
| Net profit | 114 | -107 | -250 | -183 | -78 | 80 | 42 | 487 | -29 | -106 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.878 | 3.388 | 6.529 | 8.604 | 8.204 | 8.194 | 8.125 | 8.029 | 7.855 | 7.736 |
| Equity | 614 | 507 | 257 | 74 | -4 | 76 | 117 | 605 | 576 | 470 |
| Long-term debt | 0 | -22 | 4.370 | 6.448 | 6.333 | 6.177 | 6.019 | 5.386 | 5.314 | 5.241 |
| Short-term debt | 1.265 | 2.881 | 1.902 | 2.082 | 1.875 | 1.942 | 1.989 | 2.038 | 1.965 | 2.025 |
| Total debt | 1.265 | 2.881 | 6.272 | 8.530 | 8.208 | 8.119 | 8.008 | 7.424 | 7.279 | 7.266 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MADS BISGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Bisgaard Kristensen | Management | 0 companies |
| Sarah Gye Pedersen | Board of Directors | 0 companies |
| John Kristensen | Chairman | 0 companies |