| Revenue | DKK 859K | +5% |
| EBITDA | DKK 496K | -55% |
| Net profit | DKK 139K | -77% |
| Total assets | DKK 13,2M | +0% |
| Equity | DKK -1M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 719 | 503 | 580 | 837 | 727 | 690 | 702 | 620 | 638 | 770 | 740 | 816 | 859 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 245 | 735 | 44 | 848 | 212 | 351 | 430 | 271 | 470 | 301 | 260 | 1.095 | 496 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 245 | 735 | 44 | 848 | 212 | 351 | 430 | 271 | 470 | 301 | 260 | 1.095 | 496 |
| Net financials | -468 | -280 | -433 | -367 | -375 | -369 | -735 | -521 | -251 | -256 | -254 | -316 | -317 |
| Profit before tax | -222 | 455 | -389 | 481 | -163 | -18 | -306 | -250 | 218 | 46 | 6 | 778 | 178 |
| Tax | 82 | -4 | -20 | 37 | -36 | -4 | -67 | -56 | 49 | 10 | 1 | 171 | 39 |
| Net profit | -305 | 459 | -370 | 444 | -127 | -14 | -238 | -194 | 170 | 36 | 4 | 607 | 139 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.070 | 11.882 | 12.198 | 12.264 | 12.126 | 12.036 | 12.031 | 12.086 | 12.214 | 12.267 | 12.141 | 13.188 | 13.154 |
| Equity | -1.929 | -1.470 | -1.839 | -1.396 | -1.523 | -1.537 | -1.776 | -1.970 | -1.800 | -1.764 | -1.760 | -1.153 | -1.014 |
| Long-term debt | 8.884 | 7.948 | 8.110 | 7.495 | 7.256 | 7.088 | 7.315 | 7.310 | 7.089 | 6.891 | 6.688 | 6.480 | 6.250 |
| Short-term debt | 17.115 | 5.404 | 5.927 | 6.056 | 6.234 | 6.287 | 6.338 | 6.503 | 6.614 | 6.790 | 6.834 | 7.278 | 7.307 |
| Total debt | 25.999 | 13.352 | 14.037 | 13.551 | 13.490 | 13.375 | 13.654 | 13.813 | 13.704 | 13.681 | 13.522 | 13.758 | 13.557 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANSK ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Rasmussen | Management | 0 companies |