| Revenue | DKK 311K | +65% |
| EBITDA | DKK 311K | +65% |
| Net profit | DKK 84K | +738% |
| Total assets | DKK 5,4M | -1% |
| Equity | DKK 790K | +12% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 61 | 103 | 66 | 154 | 164 | 130 | 122 | 189 | 311 |
| Staff expenses | -0 | -0 | -0 | -1 | -1 | -0 | -1 | -0 | -0 |
| EBITDA | 61 | 103 | 66 | 153 | 163 | 130 | 121 | 189 | 311 |
| Depreciation & amort. | -25 | -30 | -32 | -33 | -33 | -33 | -69 | -103 | -108 |
| EBIT | 36 | 72 | 35 | 120 | 130 | 97 | 51 | 85 | 203 |
| Net financials | -35 | -31 | -30 | -51 | -39 | -35 | -65 | -72 | -95 |
| Profit before tax | 2 | 42 | 5 | 70 | 91 | 62 | -14 | 13 | 108 |
| Tax | 0 | 10 | 4 | 15 | 20 | 15 | -3 | 3 | 24 |
| Net profit | 1 | 32 | 1 | 54 | 71 | 47 | -11 | 10 | 84 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.797 | 1.811 | 1.815 | 1.785 | 1.772 | 5.102 | 5.344 | 5.422 | 5.372 |
| Equity | 501 | 533 | 534 | 588 | 659 | 706 | 696 | 706 | 790 |
| Long-term debt | 1.022 | 902 | 1.058 | 940 | 773 | 3.452 | 4.075 | 4.157 | 3.865 |
| Short-term debt | 273 | 366 | 211 | 233 | 309 | 908 | 540 | 524 | 657 |
| Total debt | 1.295 | 1.268 | 1.269 | 1.172 | 1.083 | 4.360 | 4.615 | 4.680 | 4.523 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2015 | — | — |
LA Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Arvad Invest ApS | Company | 50.0% | 50.0% | 2016 |
MBE Invest ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Bæk Eglin | Management | 0 companies |
| Lars Arvad | Management | 0 companies |