| Revenue | DKK -45K | -20% |
| EBITDA | DKK -45K | +20% |
| Net profit | DKK -86K | -5% |
| Total assets | DKK 257K | -1% |
| Equity | DKK -1,3M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -70 | 2 | -15 | -19 | -7 | -23 | -54 | -44 | -56 | -57 | -43 | -57 | -45 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -70 | 2 | -15 | -19 | 59 | 45 | 15 | -44 | -56 | -57 | -43 | -57 | -45 |
| Depreciation & amort. | 84 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -154 | 2 | -15 | -19 | 59 | 45 | 15 | -44 | -56 | -57 | -43 | -57 | -45 |
| Net financials | -0 | 0 | 0 | -32 | -32 | -32 | -35 | -37 | -40 | -39 | -45 | -49 | -51 |
| Profit before tax | -154 | 2 | -15 | 16 | 26 | 13 | -20 | -81 | -95 | -96 | -88 | -105 | -96 |
| Tax | -38 | -20 | -24 | 33 | 33 | 34 | 35 | -30 | -9 | -21 | -19 | -23 | -10 |
| Net profit | -116 | 22 | 9 | -17 | -6 | -21 | -55 | -51 | -86 | -75 | -68 | -82 | -86 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 39 | 36 | 80 | 130 | 171 | 168 | 195 | 226 | 259 | 257 |
| Equity | -773 | -751 | -743 | -760 | -766 | -788 | -843 | -894 | -981 | -1.055 | -1.124 | -1.206 | -1.292 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 773 | 751 | 743 | 799 | 803 | 868 | 972 | 1.066 | 1.149 | 1.251 | 1.350 | 1.465 | 1.548 |
| Total debt | 773 | 751 | 743 | 799 | 803 | 868 | 972 | 1.066 | 1.149 | 1.251 | 1.350 | 1.465 | 1.548 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HUMAN CARE & RESOURCES ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Legind von Bergen | Management | 0 companies |
| Kenneth Bo Codam | Board of Directors | 0 companies |
| Brian Lund Mollerup | Chairman | 0 companies |