| Revenue | DKK 186K | -45% |
| EBITDA | DKK -25K | -138% |
| Net profit | DKK -26K | -139% |
| Total assets | DKK 396K | +24% |
| Equity | DKK 153K | -37% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.645 | 1.884 | 1.771 | — | 1.854 | 122 | 316 | 167 | 326 | 354 | 488 | 339 | 186 |
| Staff expenses | -1.995 | -1.738 | -1.410 | -0 | -1.039 | -328 | -269 | -262 | -139 | -218 | -266 | -273 | -211 |
| EBITDA | 650 | 145 | 361 | 0 | 170 | -588 | -32 | -95 | 187 | 135 | 222 | 66 | -25 |
| Depreciation & amort. | -282 | -180 | -30 | -0 | 24 | 35 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 368 | -35 | 331 | 0 | 147 | -624 | -32 | -95 | 187 | 135 | 222 | 66 | -25 |
| Net financials | -192 | -210 | -86 | 0 | -189 | -69 | 3 | -15 | -12 | -11 | -1 | 0 | -1 |
| Profit before tax | 176 | -245 | 245 | 0 | -42 | -693 | -30 | -110 | 174 | 147 | 221 | 67 | -26 |
| Tax | 51 | -53 | 55 | -0 | -0 | -0 | -0 | -0 | 1 | -0 | -0 | -0 | -0 |
| Net profit | 125 | -193 | 190 | 0 | -42 | -693 | -30 | -110 | 174 | 147 | 221 | 67 | -26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.949 | 2.704 | 2.851 | 0 | 2.378 | 517 | 424 | 62 | 194 | 474 | 622 | 320 | 396 |
| Equity | 638 | 446 | 636 | 0 | 261 | -432 | -461 | -1.008 | 111 | 258 | 478 | 245 | 153 |
| Long-term debt | 359 | 224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.951 | 2.033 | 2.211 | 0 | 2.117 | 949 | 886 | 1.070 | 83 | 216 | 144 | 75 | 242 |
| Total debt | 2.310 | 2.258 | 2.211 | 0 | 2.117 | 949 | 886 | 1.070 | 83 | 216 | 144 | 75 | 242 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HK Audit | Audit | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
M. ROUSING HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Hanne Kildahl | Audit | 0 companies |
| Jeanette Ohm Rousing | Board of Directors | 0 companies |
| Michael Wenneberg Drejer Jacobsen | Chairman | 0 companies |
| Svend Aage Dreist Hansen | Chairman | 0 companies |
| René Jensen | Board of Directors | 0 companies |
| Bo Kjeldsmark | Board of Directors | 0 companies |