| Revenue | DKK 11,7M | +5% |
| EBITDA | DKK 4,2M | +12% |
| Net profit | DKK 3,1M | +12% |
| Total assets | DKK 11,6M | +1% |
| Equity | DKK 8,3M | +10% |
| Employees | 11 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.592 | 2.597 | 2.978 | 4.796 | 6.912 | 9.131 | 9.551 | 11.154 | 11.665 |
| Staff expenses | -1.413 | -1.832 | -2.932 | -3.910 | -4.905 | -5.550 | -7.071 | -7.364 | -7.427 |
| EBITDA | 1.179 | 765 | 46 | 886 | 2.007 | 3.581 | 2.480 | 3.791 | 4.238 |
| Depreciation & amort. | -0 | -0 | -1 | -39 | -254 | -418 | -456 | -247 | -162 |
| EBIT | 1.179 | 765 | 45 | 847 | 1.753 | 3.163 | 2.024 | 3.543 | 4.076 |
| Net financials | 1 | 4 | -2 | -11 | -10 | -33 | 30 | 74 | -25 |
| Profit before tax | 1.180 | 769 | 43 | 836 | 1.743 | 3.130 | 2.055 | 3.617 | 4.051 |
| Tax | 268 | 178 | 14 | 189 | 390 | 697 | 464 | 809 | 914 |
| Net profit | 911 | 592 | 29 | 647 | 1.353 | 2.433 | 1.590 | 2.808 | 3.137 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.000 | 2.544 | 4.581 | 4.906 | 5.943 | 9.764 | 10.872 | 11.449 | 11.613 |
| Equity | 1.001 | 1.593 | 1.624 | 2.274 | 3.390 | 5.537 | 6.178 | 7.561 | 8.322 |
| Long-term debt | 0 | 0 | 0 | 213 | 213 | 456 | 276 | 243 | 240 |
| Short-term debt | 998 | 951 | 2.956 | 2.418 | 2.332 | 3.771 | 4.418 | 3.646 | 3.051 |
| Total debt | 998 | 951 | 2.956 | 2.632 | 2.545 | 4.227 | 4.694 | 3.889 | 3.291 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2016 | — | — |
BZ Management | Management | 2016 | — | — |
MD Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RV7 Holding ApS | Company | 33.3% | 33.3% | 2026 |
PLAN B DK ApS | Company | 33.3% | 10.0% | 2026 |
TERMANSEN HOLDING ApS | Company | 33.3% | 33.3% | 2026 |
Høy Holding ApS | Company | 10.0% | 10.0% | 2026 |
MBCE Holding ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Bang Termansen | Management | 0 companies |
| Bo Zarp | Management | 0 companies |
| Morten Dannemand | Chief Executive Officer | 0 companies |