| Revenue | DKK 2,4M | +10% |
| EBITDA | DKK 601K | -66% |
| Net profit | DKK -456K | -1780% |
| Total assets | DKK 59,3M | -4% |
| Equity | DKK 19,1M | -2% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | — | -44 | 304 | 774 | 804 | 2.277 | 2.176 | 2.386 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | 0 | 7.893 | 176 | -384 | 735 | 1.357 | 1.767 | 601 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | 0 | 7.893 | 176 | -384 | 735 | 1.357 | 1.767 | 601 |
| Net financials | 0 | 0 | -82 | -229 | -169 | 2.823 | -1.533 | -1.727 | -1.186 |
| Profit before tax | -6 | 0 | 7.810 | -53 | -553 | 3.558 | -177 | 40 | -585 |
| Tax | 2 | -0 | 1.718 | -10 | -121 | 782 | -33 | 13 | -129 |
| Net profit | -8 | 0 | 6.092 | -43 | -432 | 2.775 | -144 | 27 | -456 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.357 | 6.137 | 24.406 | 24.786 | 23.653 | 23.935 | 62.702 | 61.537 | 59.336 |
| Equity | 42 | 42 | 6.134 | 6.091 | 5.659 | 8.435 | 19.503 | 19.530 | 19.074 |
| Long-term debt | 0 | 0 | 2.311 | 16.066 | 13.543 | 12.447 | 35.411 | 35.063 | 33.978 |
| Short-term debt | 1.314 | 6.095 | 14.245 | 896 | 2.898 | 1.515 | 3.970 | 3.213 | 2.946 |
| Total debt | 1.314 | 6.095 | 16.556 | 16.962 | 16.441 | 13.963 | 39.381 | 38.275 | 36.924 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2017 | — | — |
MS Management | Management | 2017 | — | — |
BB Management | Management | 2018 | — | — |
DK Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KROBI HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
MB5 ApS | Company | 100.0% | 100.0% | 2017 |
PANORAMA.DK ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Brixhuus | Management | 0 companies |
| Morten Sahner Brixhuus | Management | 0 companies |
| Benny Bach Pedersen | Management | 0 companies |
| Danny Kromanne | Management | 0 companies |
| Heinz Lehner Birk | Board of Directors | 0 companies |
| Mogens Birkebæk | Chairman | 0 companies |