| Revenue | DKK 2,9M | +0% |
| EBITDA | DKK -804K | +2% |
| Net profit | DKK -630K | -22% |
| Total assets | DKK 1,2M | -5% |
| Equity | DKK 150K | -61% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 102 | 91 | 1.047 | 742 | 478 | 760 | 323 | 1.802 | 1.382 | 1.699 | 1.435 | 1.491 | 2.922 | 2.924 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.151 | -2.909 | -2.341 | -2.669 | -3.063 | -3.743 | -3.728 |
| EBITDA | -370 | -325 | 662 | 351 | 101 | 332 | -247 | -349 | -1.528 | -641 | -1.234 | -1.572 | -820 | -804 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -29 | -32 | -31 | -31 | -10 | -0 | -0 |
| EBIT | -370 | -325 | 662 | 351 | 101 | 332 | -247 | -378 | -1.560 | -672 | -1.265 | -1.582 | -820 | -804 |
| Net financials | -32 | -44 | -44 | -21 | -19 | -14 | -9 | -35 | -31 | -21 | -38 | -19 | 169 | -5 |
| Profit before tax | -402 | -369 | 618 | 330 | 82 | 318 | -256 | -412 | -1.591 | -693 | -1.303 | -1.602 | -652 | -809 |
| Tax | -99 | -91 | 153 | 77 | 19 | 71 | -55 | -90 | -350 | -150 | -281 | -352 | -136 | -178 |
| Net profit | -303 | -277 | 465 | 252 | 63 | 247 | -201 | -322 | -1.241 | -543 | -1.022 | -1.250 | -516 | -630 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 457 | 395 | 1.023 | 833 | 912 | 1.157 | 1.498 | 987 | 2.079 | 3.272 | 4.944 | 7.164 | 1.226 | 1.163 |
| Equity | -277 | -554 | -89 | 163 | 227 | 474 | 273 | -49 | 209 | 167 | 645 | 896 | 380 | 150 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 19 | 9 | 10 | 0 | 5 | 0 | 0 |
| Short-term debt | 734 | 949 | 1.052 | 647 | 606 | 668 | 1.208 | 1.018 | 1.860 | 3.096 | 4.298 | 6.263 | 846 | 1.014 |
| Total debt | 734 | 949 | 1.052 | 647 | 606 | 668 | 1.225 | 1.037 | 1.869 | 3.106 | 4.299 | 6.268 | 846 | 1.014 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2002 | — | — |
HP Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
365 HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Rosendal | Management | 0 companies |
| Henrik Pedersen | Management | 0 companies |