| Revenue | DKK -281K | -3% |
| EBITDA | DKK -281K | +3% |
| Net profit | DKK -4,8M | -515% |
| Total assets | DKK 78,8M | -9% |
| Equity | DKK 78,1M | -9% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -126 | -237 | -44 | -103 | -174 | -643 | -157 | -202 | -241 | -89 | -208 | -292 | -291 | -281 |
| Staff expenses | -12 | -1 | -0 | -44 | -408 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -138 | -239 | -44 | -146 | -583 | -643 | -157 | -202 | -880 | -89 | -270 | -292 | -291 | -281 |
| Depreciation & amort. | -0 | -0 | -706 | -12 | -12 | -1.264 | -12 | -12 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -138 | -239 | -750 | -158 | -595 | -1.907 | -169 | -214 | -880 | -89 | -270 | -292 | -291 | -281 |
| Net financials | -5.384 | 11.989 | 1.854 | 1.300 | 7.048 | 2.012 | 22.920 | 26.334 | 15.403 | 5.409 | 3.883 | 3.703 | 1.921 | -4.232 |
| Profit before tax | -5.522 | 11.750 | 1.104 | 1.141 | 6.453 | -325 | 22.354 | 25.873 | 14.305 | 5.207 | 3.613 | 3.411 | 1.630 | -4.513 |
| Tax | -383 | 43 | 159 | 118 | -82 | -61 | 145 | 144 | 154 | 173 | 112 | 246 | 477 | 274 |
| Net profit | -5.140 | 11.708 | 945 | 1.023 | 6.535 | -264 | 22.209 | 25.729 | 14.151 | 5.034 | 3.500 | 3.164 | 1.153 | -4.787 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.807 | 36.285 | 33.678 | 35.361 | 42.658 | 45.813 | 51.004 | 74.875 | 76.228 | 80.855 | 84.295 | 87.489 | 86.830 | 78.759 |
| Equity | 5.936 | 17.644 | 18.588 | 19.611 | 26.147 | 25.883 | 48.092 | 73.821 | 75.971 | 80.505 | 84.006 | 87.170 | 85.872 | 78.084 |
| Long-term debt | 16.155 | 16.197 | 14.535 | 14.645 | 14.760 | 9.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.716 | 2.444 | 555 | 1.105 | 1.751 | 10.842 | 2.912 | 1.054 | 257 | 350 | 290 | 319 | 959 | 674 |
| Total debt | 18.871 | 18.641 | 15.090 | 15.750 | 16.511 | 19.930 | 2.912 | 1.054 | 257 | 350 | 290 | 319 | 959 | 674 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR | Founder | 2006 | — | — |
PR Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
MC HAMBURG INVEST ApS | Company | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Rustrup Skeldal Sørensen | Founder | 0 companies |
| Preben Rustrup Skeldal Sørensen | Chief Executive Officer | 0 companies |