| Revenue | DKK -12K | +56% |
| EBITDA | DKK -12K | -56% |
| Net profit | DKK -2,4M | -982% |
| Total assets | DKK 8K | -100% |
| Equity | DKK -1,6M | -313% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -508 | -903 | -785 | -38 | 817 | -60 | -13 | -16 | -193 | -8 | -46 | -6 | -8 | -12 |
| Staff expenses | -24 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -563 | -814 | -796 | -38 | 807 | -59 | -13 | -16 | -193 | -8 | -56 | -6 | -8 | -12 |
| Depreciation & amort. | -72 | -21 | -19 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -635 | -835 | -816 | -38 | 807 | -59 | -13 | -16 | -193 | -8 | -56 | -6 | -8 | -12 |
| Net financials | -671 | -422 | -410 | -446 | -425 | -434 | -456 | -478 | -506 | -258 | -260 | -265 | -272 | -66 |
| Profit before tax | -1.305 | -1.257 | -1.225 | -484 | 382 | -493 | -469 | -494 | -699 | -266 | -316 | -271 | -280 | -78 |
| Tax | 2.352 | 532 | 1.037 | -496 | -348 | -65 | -3.479 | -109 | -154 | -58 | -70 | -60 | -62 | 2.282 |
| Net profit | -3.657 | -1.789 | -2.262 | 13 | 730 | -429 | 3.010 | -386 | -545 | -208 | -246 | -211 | -218 | -2.360 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.073 | 2.845 | 1.322 | 572 | 384 | 181 | 3.595 | 3.713 | 3.791 | 3.861 | 3.897 | 3.979 | 3.418 | 8 |
| Equity | -5.204 | -6.993 | -9.255 | -9.243 | -8.513 | -8.941 | -5.931 | -6.317 | -6.862 | -7.070 | -7.317 | -7.528 | 754 | -1.607 |
| Long-term debt | 937 | 917 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.340 | 8.121 | 9.777 | 9.014 | 8.897 | 9.123 | 9.526 | 10.030 | 10.653 | 10.932 | 11.214 | 11.507 | 2.664 | 1.615 |
| Total debt | 9.277 | 9.038 | 9.777 | 9.014 | 8.897 | 9.123 | 9.526 | 10.030 | 10.653 | 10.932 | 11.214 | 11.507 | 2.664 | 1.615 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAEL NISSEN HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Rosenkilde Nissen | Management | 0 companies |
| Oliver Rosenkilde Nissen | Board of Directors | 0 companies |
| Villy Lauring | Board of Directors | 0 companies |
| Lars Schæfer | Board of Directors | 0 companies |
| Helle Rosenkilde Nissen | Chairman | 0 companies |