| Revenue | DKK 4M | +7% |
| EBITDA | DKK 2M | +8% |
| Net profit | DKK 1,2M | +61% |
| Total assets | DKK 10,4M | -13% |
| Equity | DKK 7,1M | +15% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.837 | 5.598 | 4.457 | 3.701 | 3.953 |
| Staff expenses | -2.280 | -2.120 | -2.192 | -1.849 | -1.946 |
| EBITDA | 2.557 | 3.478 | 2.265 | 1.852 | 2.007 |
| Depreciation & amort. | -84 | -90 | -92 | -92 | -16 |
| EBIT | 2.473 | 3.388 | 2.173 | 1.761 | 1.991 |
| Net financials | -384 | -418 | -580 | -799 | -439 |
| Profit before tax | 2.090 | 2.970 | 1.593 | 962 | 1.553 |
| Tax | 472 | 654 | 357 | 213 | 345 |
| Net profit | 1.618 | 2.315 | 1.236 | 749 | 1.207 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 14.610 | 16.845 | 15.968 | 11.972 | 10.394 |
| Equity | 4.376 | 5.992 | 5.692 | 6.197 | 7.135 |
| Long-term debt | 471 | 546 | 245 | 87 | 222 |
| Short-term debt | 9.756 | 10.306 | 10.031 | 5.687 | 3.038 |
| Total debt | 10.228 | 10.852 | 10.276 | 5.775 | 3.260 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MB Management | Management | 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2019 | |
| Board of Directors | 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Bjørn | Management | 0 companies |
| Søren Meier | Chairman | 0 companies |
| Ejvind Christensen | Board of Directors | 0 companies |