| Revenue | DKK 2,1M | -31% |
| EBITDA | DKK -2,7M | +11% |
| Net profit | DKK -4,6M | +7% |
| Total assets | DKK 14,1M | -22% |
| Equity | DKK -4,3M | -2128% |
| Employees | 8 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.279 | 5.263 | 3.336 | 2.993 | 2.061 |
| Staff expenses | -2.205 | -6.054 | -6.528 | -6.004 | -4.746 |
| EBITDA | 74 | -833 | -3.192 | -3.010 | -2.685 |
| Depreciation & amort. | -560 | -1.150 | -1.257 | -1.240 | -1.188 |
| EBIT | -486 | -1.983 | -4.449 | -4.250 | -3.873 |
| Net financials | -40 | -76 | -190 | -652 | -689 |
| Profit before tax | -526 | -2.059 | -4.639 | -4.902 | -4.562 |
| Tax | -101 | -426 | 528 | -0 | -0 |
| Net profit | -424 | -1.632 | -5.166 | -4.902 | -4.562 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 16.830 | 18.110 | 18.999 | 18.171 | 14.117 |
| Equity | 11.916 | 10.283 | 5.117 | 214 | -4.348 |
| Long-term debt | 49 | 0 | 700 | 1.587 | 1.655 |
| Short-term debt | 4.866 | 7.826 | 13.183 | 16.369 | 16.810 |
| Total debt | 4.915 | 7.826 | 13.883 | 17.956 | 18.465 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
MB Management | Management | 2024 – 2026 |
TB Chief Executive Officer | Chief Executive Officer | 2020 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2022 – 2022 | |
| Board of Directors | 2022 – 2026 | |
| Chairman | 2022 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Brylle Kragh Jespersen | Management | 0 companies |
| Thomas Broe Larsen | Chief Executive Officer | 0 companies |
| Martin Lynge Vesth | Chairman | 0 companies |
| Pernille Rolin Blach Svendsen | Board of Directors | 0 companies |
| Ole Gravlund Svendsen | Chairman | 0 companies |