| Revenue | DKK -113K | -188% |
| EBITDA | DKK -1,2M | -26% |
| Net profit | DKK -220K | -154% |
| Total assets | DKK 16M | -1% |
| Equity | DKK 14,3M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.316 | 903 | 5.371 | 1.442 | 845 | 1.003 | 1.284 | 4.723 | 2.919 | 270 | 1.113 | -73 | 127 | -113 |
| Staff expenses | -1.111 | -939 | -816 | -915 | -941 | -1.026 | -1.050 | -1.033 | -1.034 | -1.035 | -1.032 | -1.026 | -1.051 | -1.048 |
| EBITDA | 205 | -36 | 4.555 | 527 | -96 | -23 | 234 | 3.690 | 1.885 | -765 | 81 | -1.038 | -924 | -1.160 |
| Depreciation & amort. | -0 | -25 | -50 | -80 | -76 | -51 | -66 | -55 | -55 | -55 | -55 | 31 | -58 | -58 |
| EBIT | 205 | -61 | 4.505 | 447 | -172 | -74 | 168 | 3.635 | 1.830 | -819 | 26 | -1.069 | -982 | -1.218 |
| Net financials | -564 | 1.915 | 3.158 | 2.681 | -1.000 | 3.045 | -1.145 | -593 | 464 | 3.210 | -1.448 | 2.547 | 1.511 | 991 |
| Profit before tax | -358 | 1.854 | 7.663 | 3.128 | -1.172 | 2.970 | -978 | 3.042 | 2.293 | 2.390 | -1.422 | 1.478 | 529 | -227 |
| Tax | -85 | 463 | 1.836 | 730 | -259 | 657 | -210 | 669 | 508 | 524 | -317 | 326 | 113 | -7 |
| Net profit | -273 | 1.390 | 5.828 | 2.398 | -914 | 2.314 | -768 | 2.373 | 1.785 | 1.866 | -1.105 | 1.152 | 409 | -220 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.961 | 15.967 | 21.453 | 21.321 | 18.651 | 21.332 | 17.848 | 14.139 | 14.843 | 16.430 | 15.269 | 15.700 | 16.204 | 16.006 |
| Equity | 15.581 | 14.971 | 18.799 | 19.197 | 18.284 | 20.597 | 17.330 | 12.702 | 13.487 | 14.603 | 13.498 | 14.150 | 14.559 | 14.339 |
| Long-term debt | 0 | 393 | 1.130 | 1.700 | 296 | 275 | 147 | 62 | 847 | 503 | 0 | 251 | 37 | 0 |
| Short-term debt | 335 | 557 | 271 | 346 | 330 | 388 | 302 | 800 | 434 | 1.300 | 1.714 | 1.276 | 1.582 | 1.655 |
| Total debt | 335 | 950 | 1.402 | 2.045 | 330 | 663 | 448 | 862 | 1.281 | 1.803 | 1.714 | 1.527 | 1.619 | 1.655 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NR Management | Management | 1987 | — | — |
EH | Audit | 1987 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIROTEK HOLDING ApS | Company | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Roel | Management | 0 companies |
| Eskild Herbert Schjerning | Audit | 0 companies |