| Revenue | DKK 558K | +13% |
| EBITDA | DKK 320K | +146% |
| Net profit | DKK -84K | +64% |
| Total assets | DKK 13M | +1% |
| Equity | DKK -794K | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -8 | -5 | — | -5 | -5 | -5 | -5 | -5 | 0 | 321 | 496 | 558 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5 | -8 | -5 | 3 | -5 | -5 | -5 | -5 | -5 | -6 | -73 | 130 | 320 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5 | -8 | -5 | 3 | -5 | -5 | -5 | -5 | -5 | -6 | -73 | 130 | 320 |
| Net financials | -23 | 4 | -26 | -18 | -3 | -3 | -4 | -3 | -4 | -1 | -189 | -426 | -450 |
| Profit before tax | -18 | -4 | -20 | -16 | -8 | -8 | -9 | -8 | -9 | -8 | -262 | -296 | -129 |
| Tax | -4 | -3 | -5 | -4 | -2 | -2 | -2 | -2 | -2 | -3 | -27 | -61 | -45 |
| Net profit | -13 | -2 | -15 | -12 | -6 | -6 | -7 | -6 | -7 | -5 | -235 | -235 | -84 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20 | 26 | 16 | 7 | 7 | 8 | 8 | 10 | 10 | 14 | 12.613 | 12.861 | 13.006 |
| Equity | -173 | -175 | -190 | -202 | -208 | -214 | -221 | -227 | -234 | -239 | -475 | -709 | -794 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77 | 3.534 | 3.522 |
| Short-term debt | 194 | 201 | 206 | 209 | 214 | 222 | 229 | 237 | 244 | 253 | 13.010 | 10.036 | 10.278 |
| Total debt | 194 | 201 | 206 | 209 | 214 | 222 | 229 | 237 | 244 | 253 | 13.087 | 13.570 | 13.800 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2001 | — | — |
| Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ADMINISTRATIONS- OG INVESTERINGSSELSKABET AF 1990 A/S | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Rasmussen | Management | 0 companies |
| Registreret Revisor Allan Pettersson | Audit | 0 companies |