| Revenue | DKK 1,3M | -54% |
| EBITDA | DKK -35K | -105% |
| Net profit | DKK 5K | -97% |
| Total assets | DKK 1,4M | -16% |
| Equity | DKK -761K | +65% |
| Employees | 8 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.048 | 1.527 | 2.789 | 2.487 | 2.058 | 1.962 | 2.250 | 2.714 | 1.257 |
| Staff expenses | -1.116 | -2.676 | -3.532 | -1.674 | -1.723 | -2.203 | -2.371 | -1.847 | -1.256 |
| EBITDA | -2.163 | -1.149 | -742 | 813 | 334 | -240 | -121 | 780 | -35 |
| Depreciation & amort. | -84 | -270 | -545 | -565 | -565 | -613 | -621 | -355 | -141 |
| EBIT | -2.247 | -1.419 | -1.288 | 248 | -230 | -854 | -742 | 425 | -176 |
| Net financials | -61 | -197 | -274 | -154 | -34 | -65 | -48 | -276 | 181 |
| Profit before tax | -2.308 | -1.617 | -1.562 | 94 | -264 | -918 | -790 | 150 | 5 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -2.308 | -1.617 | -1.562 | 94 | -264 | -918 | -790 | 150 | 5 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.872 | 2.551 | 3.298 | 3.305 | 3.039 | 2.082 | 1.703 | 1.641 | 1.380 |
| Equity | -2.258 | -3.875 | -5.436 | -5.342 | -5.216 | -6.134 | -2.301 | -2.151 | -761 |
| Long-term debt | 0 | 0 | 0 | 0 | 6.009 | 6.214 | 2.628 | 1.836 | 550 |
| Short-term debt | 4.044 | 6.395 | 8.689 | 8.647 | 2.246 | 2.002 | 1.375 | 1.956 | 1.592 |
| Total debt | 4.044 | 6.395 | 8.689 | 8.647 | 8.255 | 8.216 | 4.004 | 3.791 | 2.142 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PPM Holding ApS | Company | 33.3% | 33.3% | 2023 |
Bakerman Holding ApS | Company | 25.0% | 25.0% | 2023 |
Hubert Invest ApS | Company | 15.0% | 15.0% | 2023 |
imPuls Holding ApS | Company | 15.0% | 15.0% | 2023 |
| Individual | 25.0% | 25.0% | 2016 | |
| Individual | 25.0% | 25.0% | 2016 | |
| Individual | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Balmer | Management | 0 companies |