| Revenue | DKK -43K | -6% |
| EBITDA | DKK -43K | +6% |
| Net profit | DKK 83K | +111% |
| Total assets | DKK 6,7M | +2% |
| Equity | DKK 5,8M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 418 | 648 | 294 | 376 | -436 | -253 | -66 | -83 | -571 | -94 | -80 | -46 | -43 |
| Staff expenses | -81 | -57 | -173 | -270 | -73 | -2 | -103 | -40 | -3.281 | -0 | -0 | -0 | -0 |
| EBITDA | 337 | 591 | 122 | 106 | -509 | -1.814 | -179 | -123 | -3.852 | -94 | -80 | -46 | -43 |
| Depreciation & amort. | -20 | -0 | -0 | -12 | -12 | -17 | -27 | -33 | -21 | -21 | -16 | -5 | -0 |
| EBIT | 317 | 591 | 122 | 94 | -520 | -1.831 | -206 | -156 | -3.873 | -115 | -96 | -51 | -43 |
| Net financials | -236 | -95 | 3.113 | 1.605 | 739 | 242 | 171 | 224 | 437 | 503 | 610 | -703 | 126 |
| Profit before tax | 82 | 496 | 3.235 | 1.691 | 219 | -1.589 | -35 | 68 | -3.436 | 389 | 514 | -754 | 83 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -44 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 82 | 496 | 3.235 | 1.691 | 219 | -1.589 | 9 | 68 | -3.436 | 389 | 514 | -754 | 83 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.345 | 11.640 | 14.878 | 15.727 | 15.563 | 13.529 | 13.031 | 9.430 | 7.371 | 7.246 | 7.762 | 6.543 | 6.670 |
| Equity | 6.299 | 6.698 | 9.835 | 11.426 | 11.145 | 9.453 | 9.462 | 9.273 | 5.837 | 6.169 | 6.625 | 5.813 | 5.835 |
| Long-term debt | 3.491 | 3.516 | 3.532 | 3.491 | 3.491 | 2.394 | 2.394 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.555 | 1.425 | 1.512 | 810 | 927 | 1.681 | 1.174 | 157 | 1.534 | 1.078 | 1.137 | 731 | 835 |
| Total debt | 5.045 | 4.942 | 5.043 | 4.301 | 4.417 | 4.075 | 3.568 | 157 | 1.534 | 1.078 | 1.137 | 731 | 835 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Founder | Founder | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mik Rzepka | Founder | 0 companies |