| Revenue | DKK 3,6M | -30% |
| EBITDA | DKK 118K | -87% |
| Net profit | DKK 133K | -79% |
| Total assets | DKK 6,6M | -18% |
| Equity | DKK 1,7M | -22% |
| Employees | 5 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.018 | 1.444 | 1.443 | 1.578 | 3.024 | 5.077 | 5.083 | 3.576 |
| Staff expenses | -920 | -885 | -834 | -1.261 | -1.357 | -2.770 | -4.170 | -3.458 |
| EBITDA | 98 | 559 | 609 | 316 | 1.668 | 2.307 | 912 | 118 |
| Depreciation & amort. | -84 | -84 | -88 | -90 | -90 | -0 | -0 | -0 |
| EBIT | 14 | 475 | 521 | 226 | 1.578 | 2.307 | 912 | 118 |
| Net financials | -1 | -2 | -12 | -23 | -12 | -8 | -106 | 57 |
| Profit before tax | 13 | 473 | 509 | 203 | 1.566 | 2.299 | 806 | 175 |
| Tax | 3 | 105 | 116 | 45 | 345 | 470 | 179 | 41 |
| Net profit | 10 | 368 | 393 | 159 | 1.221 | 1.829 | 628 | 133 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.273 | 3.006 | 3.610 | 2.824 | 5.099 | 8.200 | 8.060 | 6.584 |
| Equity | 547 | 915 | 1.308 | 1.159 | 2.222 | 3.364 | 2.179 | 1.701 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 651 | 2.035 | 2.265 | 1.648 | 2.877 | 4.836 | 5.881 | 4.882 |
| Total debt | 651 | 2.035 | 2.265 | 1.648 | 2.877 | 4.836 | 5.881 | 4.882 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hampton Holding ApS | Company | 66.7% | 100.0% | 2024 |
J.A.H. Holding ApS | Company | 10.0% | 0.0% | 2024 |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Berner | Management | 0 companies |
| Rasmus Berner | Chairman | 0 companies |
| Frederik Fallenkamp | Board of Directors | 0 companies |
| Beent Jørgensen | Board of Directors | 0 companies |
| Sascha Bundgaard Hansen | Chairman | 0 companies |