| Revenue | DKK 7,3M | -3% |
| EBITDA | DKK 2,2M | +35% |
| Net profit | DKK 1,7M | +34% |
| Total assets | DKK 7,9M | +35% |
| Equity | DKK 3,7M | +40% |
| Employees | 27 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.924 | 3.521 | 3.014 | 4.561 | 6.186 | 5.917 | 7.532 | 7.315 |
| Staff expenses | -2.332 | -2.895 | -2.610 | -4.223 | -5.781 | -5.969 | -5.901 | -5.105 |
| EBITDA | 585 | 627 | 404 | 338 | 406 | -68 | 1.631 | 2.210 |
| Depreciation & amort. | -27 | -25 | -24 | -16 | -17 | -11 | -6 | -17 |
| EBIT | 558 | 602 | 379 | 322 | 388 | -79 | 1.625 | 2.193 |
| Net financials | -24 | 1 | -1 | -19 | -25 | -11 | 17 | 12 |
| Profit before tax | 533 | 602 | 378 | 303 | 363 | -90 | 1.642 | 2.205 |
| Tax | 120 | 134 | 85 | 71 | 87 | -13 | 364 | 489 |
| Net profit | 413 | 468 | 293 | 231 | 277 | -78 | 1.278 | 1.715 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.855 | 2.088 | 3.235 | 3.777 | 5.345 | 3.719 | 5.837 | 7.864 |
| Equity | 458 | 767 | 952 | 1.184 | 1.460 | 1.383 | 2.661 | 3.726 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.376 | 1.269 | 2.239 | 2.519 | 3.788 | 2.261 | 3.122 | 4.086 |
| Total debt | 1.376 | 1.269 | 2.239 | 2.519 | 3.788 | 2.261 | 3.122 | 4.086 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MADS PEDERSEN 2011 HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
Emil Torbensen Holding ApS | Company | 15.0% | 15.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Bryde Pedersen | Management | 0 companies |