| Revenue | DKK -32K | +29% |
| EBITDA | DKK -32K | -29% |
| Net profit | DKK 1,4M | +1617252% |
| Total assets | DKK 26,3M | +5% |
| Equity | DKK 25,9M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | -22 | -29 | -25 | -32 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 648 | 1.178 | 721 | 1.063 | 1.544 | 1.600 | 1.813 | 2.232 | 1.995 | 1.790 | -22 | -29 | -25 | -32 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 648 | 1.178 | 721 | 1.063 | 1.544 | 1.600 | 1.813 | 2.232 | 1.995 | 1.790 | -22 | -29 | -25 | -32 |
| Net financials | 661 | 1.360 | 808 | 1.433 | 1.604 | 1.741 | 2.045 | 2.602 | 2.131 | 2.363 | 2.463 | 2.740 | 127 | 1.411 |
| Profit before tax | 640 | 1.349 | 795 | 1.419 | 1.570 | 1.728 | 2.031 | 2.586 | 2.117 | 2.346 | 2.441 | 2.712 | 101 | 1.378 |
| Tax | -7 | 39 | 15 | 83 | -2 | 26 | 46 | 75 | 23 | 119 | 26 | 195 | 101 | -29 |
| Net profit | 647 | 1.309 | 781 | 1.336 | 1.571 | 1.703 | 1.985 | 2.511 | 2.093 | 2.226 | 2.416 | 2.517 | 0 | 1.407 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.457 | 7.585 | 8.851 | 10.064 | 11.505 | 12.279 | 14.142 | 16.510 | 18.564 | 20.600 | 24.345 | 25.490 | 24.950 | 26.254 |
| Equity | 5.437 | 6.650 | 7.334 | 8.572 | 10.043 | 11.645 | 13.526 | 15.932 | 17.917 | 20.032 | 22.335 | 24.737 | 24.620 | 25.892 |
| Long-term debt | 608 | 626 | 608 | 395 | 414 | 426 | 511 | 488 | 554 | 553 | 511 | 648 | 0 | 241 |
| Short-term debt | 412 | 309 | 909 | 1.098 | 1.048 | 208 | 104 | 91 | 92 | 15 | 1.499 | 105 | 330 | 121 |
| Total debt | 1.020 | 935 | 1.517 | 1.492 | 1.462 | 634 | 615 | 578 | 647 | 568 | 2.010 | 753 | 330 | 362 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Rosager | Management | 0 companies |