| Revenue | DKK 292K | +45% |
| EBITDA | DKK 99K | +124% |
| Net profit | DKK 76K | +137% |
| Total assets | DKK 762K | +13% |
| Equity | DKK 602K | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 844 | 886 | 1.614 | 1.019 | 190 | 158 | 82 | -17 | 202 | 368 | 400 | 336 | 201 | 292 |
| Staff expenses | -765 | -932 | -1.302 | -738 | -303 | -141 | -54 | -0 | -68 | -117 | -175 | -206 | -157 | -192 |
| EBITDA | 79 | -47 | 312 | 281 | -113 | 18 | 68 | -17 | 133 | 250 | 225 | 130 | 44 | 99 |
| Depreciation & amort. | 47 | -46 | -30 | -29 | -8 | -0 | 20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 33 | -92 | 282 | 252 | -121 | 18 | 48 | -17 | 133 | 250 | 225 | 130 | 44 | 99 |
| Net financials | 0 | -0 | -0 | 6 | -1 | -0 | -0 | -0 | -1 | -3 | -5 | -0 | -0 | -0 |
| Profit before tax | 33 | -93 | 281 | 258 | -122 | 17 | 48 | -17 | 132 | 247 | 220 | 130 | 44 | 99 |
| Tax | 10 | -20 | 72 | 64 | -24 | 4 | 11 | -2 | 30 | 56 | 50 | 30 | 12 | 23 |
| Net profit | 23 | -73 | 209 | 194 | -98 | 13 | 37 | -15 | 103 | 192 | 170 | 100 | 32 | 76 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 551 | 578 | 851 | 619 | 402 | 439 | 412 | 314 | 420 | 622 | 710 | 727 | 676 | 762 |
| Equity | 386 | 313 | 522 | 455 | 356 | 370 | 356 | 301 | 350 | 486 | 571 | 614 | 587 | 602 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 165 | 265 | 329 | 164 | 45 | 69 | 56 | 13 | 71 | 135 | 139 | 114 | 89 | 160 |
| Total debt | 165 | 265 | 329 | 164 | 45 | 69 | 56 | 13 | 71 | 135 | 139 | 114 | 89 | 160 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2008 | — | — |
HB Management | Management | 2008 | — | — |
AM Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. Roe Holding ApS | Company | 100.0% | 100.0% | 2015 |
MUS & ROE HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Roesgaard | Management | 0 companies |
| Henning Biil | Management | 0 companies |
| Anders Museth Lund | Management | 0 companies |