| Revenue | DKK 653K | +84% |
| EBITDA | DKK 207K | +41343% |
| Net profit | DKK 187K | +3862% |
| Total assets | DKK 401K | +90% |
| Equity | DKK 309K | +153% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 481 | 207 | 241 | 199 | 443 | 497 | 523 | 542 | 438 | 54 | 223 | 356 | 653 |
| Staff expenses | -410 | -262 | -254 | -110 | -378 | -435 | -399 | -358 | -324 | -139 | -249 | -356 | -447 |
| EBITDA | 71 | -55 | -12 | 89 | 65 | 62 | 124 | 184 | 114 | -85 | -26 | -1 | 207 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 71 | -55 | -12 | 89 | 65 | 62 | 124 | 184 | 114 | -85 | -26 | -1 | 207 |
| Net financials | 1 | 2 | 1 | 1 | 1 | -1 | -1 | -1 | -3 | -1 | 1 | 5 | 4 |
| Profit before tax | 72 | -54 | -11 | 90 | 66 | 60 | 122 | 183 | 112 | -86 | -25 | 5 | 211 |
| Tax | 18 | -11 | 23 | -4 | 15 | 14 | 20 | 48 | 25 | -0 | -0 | -0 | 24 |
| Net profit | 54 | -43 | -34 | 94 | 51 | 47 | 102 | 135 | 87 | -86 | -25 | 5 | 187 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 307 | 219 | 139 | 254 | 302 | 353 | 406 | 424 | 423 | 166 | 184 | 211 | 401 |
| Equity | 191 | 118 | 84 | 178 | 179 | 176 | 228 | 262 | 228 | 142 | 118 | 122 | 309 |
| Long-term debt | 31 | 43 | 41 | 29 | 20 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 116 | 101 | 55 | 76 | 123 | 177 | 178 | 163 | 195 | 24 | 66 | 89 | 92 |
| Total debt | 116 | 101 | 55 | 76 | 123 | 177 | 178 | 163 | 195 | 24 | 66 | 89 | 92 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
555N ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Rauff-Nielsen | Management | 0 companies |