| Revenue | DKK -2,8M | -42% |
| EBITDA | DKK -7,8M | +6% |
| Net profit | DKK -19,1M | -87% |
| Total assets | DKK 25,5M | -36% |
| Equity | DKK 2,2M | +66% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -878 | -2.594 | -2.767 | -3.475 | -5.446 | -4.800 | -2.766 |
| Staff expenses | -705 | -969 | -1.661 | -2.453 | -2.424 | -1.126 | -885 |
| EBITDA | -1.582 | -3.564 | -4.428 | -5.928 | -9.198 | -8.307 | -7.781 |
| Depreciation & amort. | -0 | -491 | -721 | -978 | -997 | -997 | -10.165 |
| EBIT | -1.582 | -4.054 | -5.149 | -6.906 | -10.195 | -9.303 | -17.945 |
| Net financials | -447 | -519 | -653 | -574 | -750 | -920 | -1.175 |
| Profit before tax | -2.029 | -4.574 | -5.802 | -7.480 | -10.945 | -10.224 | -19.120 |
| Tax | -446 | -1.084 | -1.202 | -1.643 | 1.032 | -0 | -0 |
| Net profit | -1.583 | -3.490 | -4.600 | -5.837 | -11.977 | -10.224 | -19.120 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 30.834 | 34.934 | 46.540 | 52.883 | 45.371 | 39.936 | 25.518 |
| Equity | -1.533 | 1.977 | 2.378 | 3.541 | 1.563 | 1.340 | 2.220 |
| Long-term debt | 8.760 | 8.760 | 12.183 | 11.942 | 11.822 | 11.703 | 11.584 |
| Short-term debt | 23.607 | 24.197 | 31.980 | 37.400 | 31.985 | 26.893 | 11.715 |
| Total debt | 32.367 | 32.957 | 44.162 | 49.342 | 43.808 | 38.596 | 23.298 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAEL B. HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Buchardt Pedersen | Management | 0 companies |
| Poul Erik Andersen | Chairman | 0 companies |
| Vagn Sanggaard Jakobsen | Chairman | 0 companies |
| Alex Gabriel Buchardt Pedersen | Board of Directors | 0 companies |