| Revenue | DKK -52K | -107% |
| EBITDA | DKK -54K | -107% |
| Net profit | DKK -57K | -108% |
| Total assets | DKK 1,6M | -87% |
| Equity | DKK 1,6M | -86% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 863 | 993 | 1.111 | 1.081 | 1.160 | 1.114 | 1.205 | 1.311 | 1.307 | 755 | -52 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -29 | -2 |
| EBITDA | 463 | 1.065 | 1.111 | 1.081 | 1.160 | 1.114 | 1.205 | 2.011 | 1.307 | 726 | -54 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 350 | -0 | -0 | -0 |
| EBIT | 463 | 1.065 | 1.111 | 1.081 | 1.160 | 1.114 | 1.205 | 1.661 | 1.307 | 726 | -54 |
| Net financials | -643 | -556 | -678 | -593 | -602 | -493 | -511 | -446 | -312 | -101 | -3 |
| Profit before tax | -179 | 509 | 433 | 487 | -142 | 621 | 1.094 | 1.215 | 8.313 | 969 | -57 |
| Tax | -45 | 82 | 104 | 121 | -31 | 142 | 246 | 268 | 1.830 | 218 | -0 |
| Net profit | -135 | 427 | 329 | 366 | -111 | 479 | 848 | 947 | 6.483 | 751 | -57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.742 | 14.756 | 14.738 | 14.739 | 14.040 | 14.041 | 14.591 | 14.828 | 22.189 | 12.314 | 1.649 |
| Equity | 1.160 | 1.587 | 1.916 | 2.283 | 2.171 | 2.650 | 3.498 | 4.445 | 10.928 | 11.679 | 1.622 |
| Long-term debt | 3.970 | 8.400 | 8.400 | 8.400 | 8.217 | 7.855 | 7.352 | 10.835 | 7.575 | 0 | 0 |
| Short-term debt | 8.362 | 4.436 | 4.068 | 3.703 | 3.451 | 3.335 | 3.452 | 3.055 | 1.641 | 635 | 27 |
| Total debt | 12.332 | 12.836 | 12.468 | 12.103 | 11.669 | 11.190 | 10.805 | 13.890 | 9.216 | 635 | 27 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2015 | — | — |
KS Management | Management | 2006 | — | — |
LS Unofficial title | Unofficial title | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MR BYG OG BO ApS | Company | 66.7% | 66.7% | 2015 |
MR Rassi ApS | Company | 50.0% | 50.0% | 2019 |
LJ HOLDING AF 25.06.1999 ApS | Company | 33.3% | 33.3% | 2007 |
| Individual | 33.3% | 33.3% | 2015 | |
LE-INVEST ApS | Company | 33.3% | 33.3% | 2008 |
Brix-Holm Holding ApS | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Skovbo Rasmussen | Management | 0 companies |
| Karl-Johan Stranddorf | Management | 0 companies |
| Lars Skals | Unofficial title | 0 companies |