| Revenue | DKK -373K | -240% |
| EBITDA | DKK -377K | -130% |
| Net profit | DKK -392K | -257% |
| Total assets | DKK 4,2M | -10% |
| Equity | DKK 4M | -9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.408 | 1.142 | 1.701 | 1.560 | 1.458 | 2.005 | 1.736 | 1.558 | 1.108 | 266 | -373 |
| Staff expenses | -1.312 | -1.268 | -1.116 | -1.075 | -1.158 | -1.313 | -1.338 | -1.399 | -1.011 | -835 | -4 |
| EBITDA | 96 | -126 | 585 | 485 | 300 | 691 | 397 | 160 | 98 | 1.269 | -377 |
| Depreciation & amort. | 248 | 44 | -11 | -43 | -38 | -52 | -39 | -38 | -30 | 919 | -0 |
| EBIT | -152 | -170 | 574 | 442 | 262 | 640 | 358 | 121 | 68 | 350 | -377 |
| Net financials | -39 | -58 | -48 | -47 | -72 | -67 | -71 | -92 | -64 | -29 | -16 |
| Profit before tax | -96 | -115 | 526 | 394 | 191 | 573 | 287 | 29 | 3 | 320 | -392 |
| Tax | 48 | 57 | 133 | 93 | 42 | 126 | 64 | 7 | 1 | 71 | -0 |
| Net profit | -144 | -171 | 393 | 302 | 148 | 446 | 224 | 22 | 2 | 249 | -392 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.035 | 8.625 | 7.704 | 12.263 | 10.200 | 12.959 | 13.074 | 13.250 | 12.035 | 4.639 | 4.172 |
| Equity | 2.770 | 2.599 | 2.991 | 3.293 | 3.441 | 3.887 | 4.111 | 4.133 | 4.135 | 4.384 | 3.992 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106 | 68 | 0 |
| Short-term debt | 3.265 | 6.027 | 4.713 | 8.970 | 6.759 | 9.072 | 8.964 | 9.117 | 7.794 | 187 | 181 |
| Total debt | 3.265 | 6.027 | 4.713 | 8.970 | 6.759 | 9.072 | 8.964 | 9.117 | 7.900 | 255 | 181 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Audit | Audit | 1966 | — | — |
PE Management | Management | 1966 | — | — |
BH Unofficial title | Unofficial title | 2022 | — | — |
HB Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIRABELLE HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Max Klarskov Vilby | Audit | 0 companies |
| Peder Ejler Pedersen | Management | 0 companies |
| Brian Hebel Andersen | Unofficial title | 0 companies |
| Henrik Bo Pedersen | Management | 0 companies |
| Torsten Svendsen | Chairman | 0 companies |
| Else Gunhild Pedersen | Chairman | 0 companies |
| Karin Bundgaard Ladefoged | Board of Directors | 0 companies |