| Revenue | DKK 1,6M | -23% |
| EBITDA | DKK -135K | -434% |
| Net profit | DKK -107K | -250% |
| Total assets | DKK 1,7M | +12% |
| Equity | DKK 804K | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 820 | 1.357 | 1.608 | 2.063 | 2.349 | 1.703 | 1.135 | 845 | 1.804 | 2.898 | 3.946 | 2.088 | 1.606 |
| Staff expenses | -1.131 | -1.184 | -1.305 | -1.354 | -1.731 | -1.176 | -731 | -816 | -1.192 | -1.612 | -2.246 | -2.048 | -1.741 |
| EBITDA | -311 | 173 | 303 | 709 | 618 | 527 | 404 | 29 | 613 | 1.286 | 1.700 | 40 | -135 |
| Depreciation & amort. | 34 | -0 | -0 | -0 | -0 | -0 | -3 | -12 | -12 | -0 | -0 | -9 | -0 |
| EBIT | -346 | 173 | 303 | 709 | 618 | 527 | 401 | 17 | 601 | 1.286 | 1.700 | 31 | -135 |
| Net financials | -0 | 0 | 0 | 1 | -0 | -1 | -4 | -3 | -4 | -10 | -23 | 65 | 27 |
| Profit before tax | -346 | 173 | 303 | 710 | 618 | 526 | 397 | 15 | 598 | 1.275 | 1.677 | 96 | -107 |
| Tax | -86 | 44 | 75 | 167 | 138 | 118 | 89 | 3 | 132 | 281 | 376 | 25 | -0 |
| Net profit | -259 | 129 | 228 | 543 | 480 | 407 | 308 | 11 | 466 | 995 | 1.301 | 72 | -107 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 793 | 611 | 1.042 | 1.554 | 1.854 | 1.452 | 1.038 | 765 | 1.701 | 2.780 | 3.756 | 1.547 | 1.731 |
| Equity | 212 | 341 | 569 | 780 | 860 | 868 | 667 | 378 | 844 | 1.539 | 1.840 | 911 | 804 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 581 | 270 | 473 | 774 | 994 | 584 | 370 | 349 | 857 | 1.241 | 1.915 | 636 | 927 |
| Total debt | 581 | 270 | 473 | 774 | 994 | 584 | 370 | 387 | 857 | 1.241 | 1.915 | 636 | 927 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RASMUS FRIIS A/S | Company | 50.0% | 50.0% | 2011 |
Schneider ApS | Company | 33.3% | 33.3% | 2018 |
| Individual | 15.0% | 15.0% | 2011 | |
| Individual | 25.0% | 25.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Håber Borchers | Management | 0 companies |