| Revenue | DKK -596K | -170% |
| EBITDA | DKK -608K | -215% |
| Net profit | DKK -848K | -24% |
| Total assets | DKK 4M | -15% |
| Equity | DKK 1,7M | -34% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -442 | -329 | 1.604 | 551 | 271 | -403 | -822 | 849 | -596 |
| Staff expenses | -138 | -540 | -1.574 | -933 | -65 | -49 | -369 | -319 | -12 |
| EBITDA | -580 | -869 | 30 | -383 | 206 | -452 | -1.191 | 530 | -608 |
| Depreciation & amort. | -3 | -38 | -938 | -1.565 | -168 | -2.380 | -2.122 | -1.103 | -802 |
| EBIT | -583 | -908 | -908 | -1.948 | 38 | -2.832 | -3.313 | -573 | -1.410 |
| Net financials | -1 | -128 | -92 | -4 | -4 | -6 | -46 | -38 | -82 |
| Profit before tax | -585 | -1.036 | -1.000 | -1.952 | 34 | -2.839 | -3.359 | -610 | -1.492 |
| Tax | -125 | -222 | -228 | -304 | -20 | -0 | -402 | 71 | -644 |
| Net profit | -460 | -813 | -772 | -1.649 | 53 | -2.839 | -2.957 | -681 | -848 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.855 | 7.890 | 10.082 | 7.537 | 5.655 | 2.923 | 4.930 | 4.723 | 4.010 |
| Equity | 2.460 | 2.447 | 6.059 | 4.411 | 4.596 | 1.828 | 3.204 | 2.522 | 1.674 |
| Long-term debt | 0 | 1.616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 979 | 2.906 | 3.000 | 2.286 | 321 | 548 | 1.113 | 1.389 | 2.168 |
| Total debt | 979 | 4.522 | 3.000 | 2.286 | 321 | 548 | 1.113 | 1.389 | 2.168 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MPIRE HOLDING ApS | Company | 90.0% | 90.0% | 2020 |
Fonden Den danske Diakonissestiftelse | Company | 5.0% | 5.0% | 2018 |
J & M LAYBOURN HOLDING ApS | Company | 5.0% | 5.0% | 2016 |
PER BECHER HOLDING ApS | Company | 5.0% | 5.0% | 2016 |
JST TRADING ApS | Company | 5.0% | 5.0% | 2016 |
CAPEMILLE ApS | Company | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Bremild | Management | 0 companies |
| James Patrick Howaldt | Chairman | 0 companies |
| Jan Christiansen | Chairman | 0 companies |