| Revenue | DKK -20K | -75% |
| EBITDA | DKK -20K | +84% |
| Net profit | DKK -67K | +61% |
| Total assets | DKK 45K | -81% |
| Equity | DKK 0 | +100% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 648 | 305 | 268 | 313 | 113 | 40 | -81 | -54 | -32 | 11 | -80 | -20 |
| Staff expenses | -379 | -192 | -165 | -227 | -20 | -12 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 269 | 113 | 104 | 85 | 92 | 29 | -81 | -54 | -32 | 11 | -125 | -20 |
| Depreciation & amort. | -74 | -96 | -173 | -127 | -153 | -136 | -362 | -78 | -78 | -78 | -46 | -46 |
| EBIT | 195 | 18 | -69 | -42 | -60 | -108 | -443 | -133 | -111 | -68 | -172 | -67 |
| Net financials | -53 | -57 | -58 | -60 | -61 | -49 | -18 | -0 | 0 | -1 | -1 | -0 |
| Profit before tax | 142 | -39 | -71 | -102 | -121 | -157 | -461 | -133 | -111 | -69 | -173 | -67 |
| Tax | -0 | -0 | 28 | -33 | -32 | -34 | -101 | -3 | -0 | -0 | -0 | -0 |
| Net profit | 142 | -39 | -99 | -69 | -89 | -123 | -360 | -130 | -111 | -69 | -173 | -67 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 518 | 918 | 1.733 | 1.619 | 1.485 | 1.397 | 933 | 778 | 714 | 628 | 237 | 45 |
| Equity | — | 15 | 808 | 739 | 650 | 527 | 167 | 38 | -73 | -141 | -314 | 0 |
| Long-term debt | 8 | 170 | 107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 608 | 734 | 690 | 784 | 697 | 765 | 762 | 740 | 787 | 769 | 550 | 45 |
| Total debt | 617 | 904 | 796 | 784 | 697 | 765 | 762 | 740 | 787 | 769 | 550 | 45 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Rasmussen | Management | 0 companies |
| Ove Rønne | Board of Directors | 0 companies |