| Revenue | DKK 8,4M | -4% |
| EBITDA | DKK 808K | +351% |
| Net profit | DKK -53K | +93% |
| Total assets | DKK 19,9M | +20% |
| Equity | DKK 3,6M | -1% |
| Employees | 42 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 9.550 | 12.931 | 9.736 | 8.704 | 8.359 |
| Staff expenses | -5.930 | -10.733 | -9.905 | -9.026 | -7.552 |
| EBITDA | 3.620 | 2.198 | -169 | -321 | 808 |
| Depreciation & amort. | -281 | -440 | -379 | -361 | -373 |
| EBIT | 3.340 | 1.759 | -548 | -683 | 434 |
| Net financials | -275 | -592 | -420 | -353 | -501 |
| Profit before tax | 3.064 | 1.167 | -968 | -1.036 | -67 |
| Tax | 677 | 257 | -212 | -227 | -14 |
| Net profit | 2.387 | 910 | -756 | -809 | -53 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 22.279 | 20.304 | 18.224 | 16.621 | 19.915 |
| Equity | 5.387 | 5.497 | 4.491 | 3.682 | 3.629 |
| Long-term debt | 9.000 | 9.000 | 6.500 | 6.666 | 11.605 |
| Short-term debt | 7.824 | 5.772 | 7.232 | 6.274 | 4.681 |
| Total debt | 16.824 | 14.772 | 13.732 | 12.939 | 16.286 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
MB Management | Management | 2017 – 2022 |
PL Chief Executive Officer | Chief Executive Officer | 2016 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2017 – 2022 | |
| Chairman | 2016 – 2022 | |
| Board of Directors | 2017 – 2022 | |
| Board of Directors | 2016 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Bagger Tønder Thompson | Management | 0 companies |
| Peter Lau Larsen | Chief Executive Officer | 0 companies |
| Thomas Just Rasmussen | Board of Directors | 0 companies |
| Peter Bedsted | Chairman | 0 companies |
| Per Hastrup | Board of Directors | 0 companies |
| Jørn Uffe Bonnesen | Board of Directors | 0 companies |