| Revenue | DKK 1,2M | -15% |
| EBITDA | DKK 455K | -35% |
| Net profit | DKK 340K | -32% |
| Total assets | DKK 1,2M | -29% |
| Equity | DKK 900K | -22% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.637 | 1.339 | 1.445 | 937 | 1.017 | 1.164 | 1.276 | 1.068 | 1.466 | 1.248 |
| Staff expenses | -449 | -382 | -415 | -396 | -502 | -599 | -583 | -599 | -650 | -665 |
| EBITDA | 490 | 434 | 249 | 485 | 515 | 508 | 527 | 350 | 696 | 455 |
| Depreciation & amort. | -0 | -0 | -0 | -12 | 29 | -52 | -52 | -52 | -52 | -13 |
| EBIT | 490 | 434 | 249 | 472 | 487 | 456 | 476 | 298 | 645 | 442 |
| Net financials | -6 | -6 | -5 | -6 | -7 | -10 | -9 | 5 | -2 | 0 |
| Profit before tax | 484 | 428 | 243 | 467 | 480 | 446 | 467 | 303 | 642 | 442 |
| Tax | 108 | 96 | 54 | 102 | 109 | 104 | 109 | 72 | 145 | 102 |
| Net profit | 375 | 332 | 189 | 365 | 370 | 342 | 358 | 231 | 497 | 340 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 820 | 962 | 1.001 | 1.295 | 1.717 | 1.549 | 1.613 | 1.148 | 1.714 | 1.214 |
| Equity | 425 | 708 | 796 | 1.061 | 1.331 | 974 | 1.232 | 863 | 1.161 | 900 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 390 | 254 | 202 | 234 | 369 | 561 | 373 | 283 | 554 | 314 |
| Total debt | 390 | 254 | 202 | 234 | 369 | 561 | 373 | 283 | 554 | 314 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bay Nielsen Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Bay Nielsen | Management | 0 companies |