| Revenue | DKK 744K | +7% |
| EBITDA | DKK -270K | -372% |
| Net profit | DKK -377K | -1483% |
| Total assets | DKK 4,8M | +5% |
| Equity | DKK 2,6M | -3% |
| Employees | 3 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 267 | 427 | 896 | 1.271 | 1.326 | 1.176 | 699 | 744 |
| Staff expenses | -627 | -544 | -568 | -586 | -607 | -599 | -600 | -1.014 |
| EBITDA | -360 | -118 | 328 | 685 | 719 | 577 | 99 | -270 |
| Depreciation & amort. | -56 | -50 | -52 | -48 | -48 | -48 | -48 | -48 |
| EBIT | -416 | -168 | 276 | 637 | 671 | 529 | 51 | -317 |
| Net financials | -15 | -30 | -34 | -33 | -26 | -36 | -77 | -80 |
| Profit before tax | -431 | -198 | 242 | 605 | 645 | 493 | -26 | -397 |
| Tax | -0 | -0 | -0 | 72 | 150 | 117 | -2 | -20 |
| Net profit | -431 | -198 | 242 | 533 | 495 | 377 | -24 | -377 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.229 | 2.367 | 2.675 | 3.911 | 4.333 | 4.448 | 4.532 | 4.762 |
| Equity | 1.372 | 1.174 | 1.416 | 1.949 | 2.444 | 2.697 | 2.673 | 2.596 |
| Long-term debt | 0 | 0 | 0 | 395 | 358 | 47 | 418 | 390 |
| Short-term debt | 857 | 1.193 | 1.259 | 1.567 | 1.522 | 1.684 | 1.422 | 1.776 |
| Total debt | 857 | 1.193 | 1.259 | 1.961 | 1.880 | 1.731 | 1.840 | 2.166 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2016 | — | — |
OB Founder | Founder | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Morten Eskildsen ApS | Company | 33.3% | 33.3% | 2022 |
MIHO ApS | Company | 15.0% | 15.0% | 2022 |
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 15.0% | 15.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Eskildsen | Management | 0 companies |
| Ole Berg Rasmussen | Founder | 0 companies |
| Peter Thor Munck Birkmand | Board of Directors | 0 companies |
| Mikkel Holm | Chairman | 0 companies |