| Revenue | DKK 1,9M | -28% |
| EBITDA | DKK -1M | +84% |
| Net profit | DKK -3,1M | +63% |
| Total assets | DKK 132,1M | +18% |
| Equity | DKK 10,9M | -22% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 813 | 915 | 1.041 | 1.458 | 2.157 | 2.555 | 1.851 |
| Staff expenses | -0 | -0 | -25 | -99 | -103 | -99 | -99 |
| EBITDA | 813 | 915 | 1.016 | 1.359 | -7.591 | -6.762 | -1.049 |
| Depreciation & amort. | -470 | -1.005 | -2.449 | -3.701 | -0 | -0 | -346 |
| EBIT | 343 | -90 | -1.433 | -2.342 | -7.591 | -6.762 | -1.395 |
| Net financials | -131 | 1.243 | -1.285 | -1.988 | 12.395 | -1.387 | -1.665 |
| Profit before tax | 212 | 1.153 | -2.718 | -4.330 | 4.804 | -8.149 | -3.060 |
| Tax | 111 | 420 | -136 | -246 | -2.102 | 119 | -0 |
| Net profit | 101 | 733 | -2.582 | -4.084 | 6.906 | -8.268 | -3.060 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 30.316 | 80.298 | 119.761 | 138.379 | 113.914 | 111.992 | 132.084 |
| Equity | 7.340 | 8.072 | 5.491 | 1.407 | 22.200 | 13.932 | 10.872 |
| Long-term debt | 252 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 22.725 | 72.226 | 114.270 | 136.972 | 91.667 | 98.060 | 121.212 |
| Total debt | 22.976 | 72.226 | 114.270 | 136.972 | 91.667 | 98.060 | 121.212 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TULIP INVEST ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Bugge | Management | 0 companies |