| Revenue | DKK -64K | +1108% |
| EBITDA | DKK -158K | -21% |
| Net profit | DKK -257K | -257% |
| Total assets | DKK 1,1M | -25% |
| Equity | DKK 1,1M | -19% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 73 | 18 | 90 | 169 | 134 | 204 | 79 | 96 | 40 | 169 | 271 | 36 | -5 | -64 |
| Staff expenses | -17 | -15 | -3 | -26 | -11 | -4 | -4 | -7 | -12 | -4 | -50 | -120 | -120 | -90 |
| EBITDA | 56 | 3 | 87 | 143 | 122 | 200 | 75 | 84 | 24 | 165 | 205 | -92 | -131 | -158 |
| Depreciation & amort. | -53 | -56 | -66 | -49 | -54 | -48 | -44 | -44 | -44 | -34 | -26 | -29 | -19 | -19 |
| EBIT | 3 | -52 | 21 | 94 | 68 | 153 | 31 | 40 | -20 | 131 | 180 | -121 | -150 | -176 |
| Net financials | 61 | -9 | -8 | -17 | 28 | 47 | 17 | -48 | 148 | -162 | -295 | 93 | 326 | -92 |
| Profit before tax | 64 | -61 | 13 | 137 | 141 | 200 | 48 | -8 | 128 | -31 | -115 | -28 | 176 | -269 |
| Tax | -0 | -0 | -0 | 34 | 36 | 47 | 13 | -1 | 30 | -7 | -1 | -5 | 12 | -12 |
| Net profit | 64 | -61 | 13 | 104 | 105 | 153 | 35 | -7 | 98 | -24 | -114 | -23 | 164 | -257 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.127 | 1.159 | 938 | 1.037 | 1.150 | 1.347 | 1.271 | 1.410 | 1.357 | 1.310 | 1.390 | 1.215 | 1.440 | 1.075 |
| Equity | 887 | 827 | 840 | 944 | 1.049 | 1.202 | 1.237 | 1.230 | 1.328 | 1.304 | 1.191 | 1.168 | 1.332 | 1.075 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 240 | 332 | 97 | 67 | 77 | 124 | 17 | 168 | 19 | 3 | 195 | 47 | 96 | 0 |
| Total debt | 240 | 332 | 97 | 67 | 77 | 124 | 17 | 168 | 19 | 3 | 195 | 47 | 96 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AR | Audit | 1992 | — | — |
MM Founder | Founder | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Asnæs Revisorinteressentskab | Audit | 0 companies |
| Maren Mille Høj | Founder | 0 companies |
| Martin Peter Høj | Board of Directors | 0 companies |
| Mette Louise Høj | Board of Directors | 0 companies |
| Hans-Jørgen Nilaus Rasmussen | Board of Directors | 0 companies |