| Revenue | DKK 1,5M | +178% |
| EBITDA | DKK 820K | +119% |
| Net profit | DKK -95K | -319% |
| Total assets | DKK 17,9M | -1% |
| Equity | DKK 4,4M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | -2 | 27 | -13 | -24 | 142 | 107 | 222 | 268 | 677 | 835 | 1.374 | 550 | 1.528 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -175 | -709 |
| EBITDA | -8 | -2 | 27 | -13 | -24 | 142 | 107 | 222 | 268 | 677 | 835 | 1.374 | 375 | 820 |
| Depreciation & amort. | -0 | -2 | -7 | -12 | -35 | -43 | -43 | -51 | -145 | -157 | -181 | -236 | -131 | -274 |
| EBIT | -8 | -5 | 20 | -26 | -59 | 100 | 64 | 171 | 123 | 521 | 655 | 1.138 | 244 | 546 |
| Net financials | 131 | 145 | 461 | 740 | 800 | 660 | 450 | 746 | 1.307 | 944 | 1.017 | 656 | -236 | -589 |
| Profit before tax | 123 | 141 | 481 | 715 | 741 | 760 | 514 | 917 | 1.430 | 1.465 | 1.671 | 1.794 | 8 | -43 |
| Tax | 16 | 4 | 7 | -4 | -38 | 3 | -15 | 53 | 12 | 90 | 139 | 217 | 31 | 52 |
| Net profit | 107 | 137 | 473 | 718 | 779 | 757 | 529 | 865 | 1.418 | 1.375 | 1.532 | 1.577 | -23 | -95 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 701 | 985 | 1.461 | 4.095 | 4.513 | 5.682 | 5.135 | 7.988 | 12.809 | 14.040 | 14.912 | 20.018 | 18.200 | 17.938 |
| Equity | 669 | 806 | 1.182 | 1.801 | 2.478 | 3.132 | 3.555 | 4.311 | 5.619 | 6.881 | 8.299 | 9.476 | 4.453 | 4.358 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.701 | 3.890 | 4.675 | 4.454 | 8.405 | 8.258 | 7.961 |
| Short-term debt | 32 | 180 | 279 | 2.294 | 2.035 | 2.551 | 1.580 | 1.976 | 3.299 | 2.484 | 2.160 | 2.137 | 5.489 | 5.619 |
| Total debt | 32 | 180 | 279 | 2.294 | 2.035 | 2.551 | 1.580 | 3.677 | 7.190 | 7.159 | 6.614 | 10.542 | 13.747 | 13.580 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2010 | — | — |
TR Founder | Founder | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SSH Ejendomme Holding ApS | Company | 100.0% | 100.0% | 2024 |
Schumacher Holding II ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ken Schumacher | Management | 0 companies |
| Tina Rasmussen | Founder | 0 companies |