| Revenue | DKK -33K | -195% |
| EBITDA | DKK -33K | -195% |
| Net profit | DKK -41K | -289% |
| Total assets | DKK 987K | -8% |
| Equity | DKK 795K | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 165 | 572 | 625 | 514 | 1.610 | 432 | 258 | 488 | 121 | 574 | 11 | 15 | 35 | -33 |
| Staff expenses | -120 | -100 | -100 | -150 | -150 | -100 | -0 | -100 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 45 | 46 | 84 | 97 | 299 | 211 | 51 | 70 | 27 | 536 | -93 | -99 | 35 | -33 |
| Depreciation & amort. | -37 | -27 | -33 | -48 | -149 | -38 | -38 | -8 | -55 | -0 | -0 | -0 | -7 | -7 |
| EBIT | 8 | 19 | 51 | 49 | 149 | 172 | 13 | 62 | -28 | 536 | -93 | -99 | 28 | -41 |
| Net financials | 0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 |
| Profit before tax | 8 | 19 | 51 | 49 | 149 | 172 | 13 | 61 | -28 | 536 | -93 | -99 | 27 | -41 |
| Tax | 2 | 5 | 13 | 12 | 33 | 38 | 3 | 14 | -0 | 118 | -28 | -22 | 6 | -0 |
| Net profit | 6 | 14 | 39 | 38 | 117 | 134 | 10 | 48 | -28 | 418 | -65 | -77 | 21 | -41 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 640 | 671 | 604 | 564 | 1.006 | 945 | 753 | 1.147 | 1.108 | 1.313 | 1.174 | 1.084 | 1.068 | 987 |
| Equity | 131 | 145 | 184 | 222 | 338 | 473 | 483 | 531 | 502 | 923 | 843 | 828 | 836 | 795 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 506 | 518 | 401 | 335 | 661 | 473 | 270 | 616 | 605 | 390 | 331 | 234 | 189 | 140 |
| Total debt | 506 | 518 | 401 | 335 | 661 | 473 | 270 | 616 | 605 | 390 | 331 | 234 | 189 | 140 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 | |
| Individual | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Rambusch | Management | 0 companies |