| Revenue | DKK -315K | -42% |
| EBITDA | DKK -364K | +46% |
| Net profit | DKK -574K | +29% |
| Total assets | DKK 10,7M | +39% |
| Equity | DKK -5,3M | -23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -317 | 1.485 | 2.863 | -150 | 108 | 319 | -540 | -315 |
| Staff expenses | -103 | -731 | -741 | -635 | -245 | -117 | -139 | -49 |
| EBITDA | -420 | 755 | 2.122 | -784 | -138 | 201 | -679 | -364 |
| Depreciation & amort. | -8 | -8 | -40 | -61 | -66 | -41 | -40 | -0 |
| EBIT | -428 | 747 | 2.082 | -845 | -203 | 161 | -719 | -364 |
| Net financials | -149 | -358 | -704 | -672 | -809 | -855 | -51 | -210 |
| Profit before tax | -577 | 390 | 1.378 | -1.518 | -1.012 | -694 | -770 | -574 |
| Tax | -140 | 132 | 364 | -0 | -0 | -0 | 43 | -0 |
| Net profit | -438 | 257 | 1.014 | -1.518 | -1.012 | -694 | -813 | -574 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.959 | 7.920 | 9.733 | 9.112 | 9.684 | 9.608 | 7.740 | 10.724 |
| Equity | -1.536 | -1.279 | -265 | -1.783 | -2.795 | -3.490 | -4.302 | -5.304 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 2.483 | 6.688 | 6.840 |
| Short-term debt | 3.496 | 9.199 | 9.999 | 10.895 | 12.480 | 10.614 | 5.354 | 9.188 |
| Total debt | 3.496 | 9.199 | 9.999 | 10.895 | 12.480 | 13.097 | 12.042 | 16.028 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2020 | |
CBG ApS | Company | 15.0% | 15.0% | 2010 |
| Individual | 15.0% | 15.0% | 2010 | |
| Individual | 66.7% | 66.7% | 2020 | |
C&C Consulting ApS | Company | 90.0% | 50.0% | 2020 |
TOFT SALG & MARKETING ApS | Company | 5.0% | 5.0% | 2009 |
KLEM 1 IVS | Company | 0.0% | 33.3% | 2017 |
House of Originals Retail ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 15.0% | 15.0% | 2020 | |
ORIGINAL CHIA HOLDING ApS | Company | 10.0% | 10.0% | 2017 |
| Individual | 5.0% | 5.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Mario Riewerts | Management | 0 companies |
| Martin Lindrum Toft | Chairman | 0 companies |