| Revenue | DKK 6,8M | -5% |
| EBITDA | DKK 748K | +2% |
| Net profit | DKK 115K | +204% |
| Total assets | DKK 2,2M | -11% |
| Equity | DKK -729K | +14% |
| Employees | 40 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.777 | 5.970 | 6.478 | 6.778 | 8.573 | 8.278 | 8.429 | 7.782 | 7.235 | 6.848 |
| Staff expenses | -3.691 | -5.267 | -5.899 | -4.968 | -6.751 | -8.575 | -8.488 | -7.601 | -6.500 | -6.100 |
| EBITDA | 1.086 | 703 | 579 | 1.809 | 1.822 | -297 | -59 | 181 | 735 | 748 |
| Depreciation & amort. | -768 | -896 | -839 | -986 | -1.148 | -725 | -642 | -485 | -394 | -433 |
| EBIT | 318 | -192 | -260 | 823 | 674 | -1.022 | -701 | -304 | 342 | 315 |
| Net financials | -25 | -9 | -12 | -185 | -10 | 3 | -53 | -88 | -400 | -146 |
| Profit before tax | 293 | -202 | -273 | 638 | 663 | -1.019 | -754 | -392 | -59 | 170 |
| Tax | 75 | -34 | -53 | 151 | 149 | -338 | -156 | -74 | 52 | 54 |
| Net profit | 218 | -167 | -219 | 487 | 514 | -680 | -598 | -318 | -111 | 115 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.302 | 4.023 | 3.323 | 4.652 | 4.237 | 4.323 | 2.500 | 2.299 | 2.536 | 2.249 |
| Equity | 2.251 | 1.982 | 1.149 | 1.637 | 2.043 | 750 | -416 | -734 | -844 | -729 |
| Long-term debt | 0 | 0 | 0 | 0 | 35 | 466 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.662 | 1.749 | 1.944 | 2.786 | 1.982 | 3.107 | 2.917 | 3.033 | 3.381 | 2.978 |
| Total debt | 1.662 | 1.749 | 1.944 | 2.786 | 2.017 | 3.573 | 2.917 | 3.033 | 3.381 | 2.978 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Green Mango Holding ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Mathias Benjamin Nielsen | Management | 0 companies |