| Revenue | DKK 1,5M | +17% |
| EBITDA | DKK 206K | -24% |
| Net profit | DKK 153K | -22% |
| Total assets | DKK 512K | -14% |
| Equity | DKK 197K | -19% |
| Employees | 12 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 97 | 722 | 1.057 | 909 | 813 | 828 | 1.245 | 1.455 |
| Staff expenses | -147 | -698 | -887 | -752 | -530 | -731 | -990 | -1.249 |
| EBITDA | -51 | 24 | 170 | 157 | 283 | 134 | 272 | 206 |
| Depreciation & amort. | -11 | -28 | -27 | -28 | -17 | 18 | 8 | -2 |
| EBIT | -62 | -4 | 143 | 129 | 266 | 116 | 263 | 205 |
| Net financials | 0 | -1 | -0 | -3 | -6 | -4 | -1 | -5 |
| Profit before tax | -62 | -5 | 143 | 127 | 260 | 112 | 262 | 200 |
| Tax | -17 | 4 | 34 | 32 | 59 | 13 | 67 | 47 |
| Net profit | -44 | -10 | 109 | 94 | 200 | 99 | 195 | 153 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 331 | 466 | 770 | 799 | 567 | 639 | 592 | 512 |
| Equity | 256 | 246 | 355 | 449 | 241 | 339 | 244 | 197 |
| Long-term debt | 0 | 0 | 0 | 0 | 19 | 19 | 0 | 0 |
| Short-term debt | 75 | 220 | 415 | 350 | 308 | 282 | 338 | 305 |
| Total debt | 75 | 220 | 415 | 350 | 326 | 300 | 338 | 305 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
MN Management | Management | 2021 | — | — |
AB Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Michael N. Holding ApS | Company | 100.0% | 100.0% | 2021 |
JOHAN BALLE HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
Bercon Holding ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Balle | Chief Executive Officer | 0 companies |
| Michael Nielsen | Management | 0 companies |
| Anders Berçon | Management | 0 companies |