| Revenue | DKK 588K | -15% |
| EBITDA | DKK 574K | +2587% |
| Net profit | DKK 524K | +1097% |
| Total assets | DKK 65K | -13% |
| Equity | DKK -387K | +58% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.066 | 1.324 | 1.280 | 1.258 | 1.157 | 1.384 | 1.413 | 1.187 | 802 | 569 | 620 | 692 | 588 |
| Staff expenses | -816 | -1.008 | -1.253 | -890 | -1.059 | -1.072 | -1.088 | -726 | -656 | -375 | -832 | -671 | -14 |
| EBITDA | 250 | 316 | 26 | 369 | 98 | 312 | 301 | 461 | 145 | 194 | -212 | 21 | 574 |
| Depreciation & amort. | 273 | -281 | -286 | -289 | -33 | -28 | -12 | -8 | -8 | -8 | -8 | -5 | -0 |
| EBIT | -23 | 35 | -259 | 80 | 65 | 283 | 289 | 453 | 138 | 187 | -220 | 17 | 574 |
| Net financials | -152 | -160 | -147 | -192 | -135 | -163 | -137 | -146 | -77 | -147 | -62 | -69 | -50 |
| Profit before tax | -96 | -125 | -407 | -112 | -71 | 120 | 151 | 307 | 61 | 40 | -282 | -53 | 524 |
| Tax | 39 | 146 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -135 | -271 | -407 | -112 | -71 | 120 | 151 | 307 | 61 | 40 | -282 | -53 | 524 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.013 | 701 | 380 | 378 | 241 | 330 | 216 | 197 | 101 | 99 | 95 | 74 | 65 |
| Equity | -396 | -667 | -1.073 | -1.185 | -1.256 | -1.136 | -984 | -678 | -617 | -577 | -859 | -912 | -387 |
| Long-term debt | 921 | 835 | 726 | 612 | 575 | 467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 488 | 533 | 727 | 951 | 922 | 999 | 1.200 | 875 | 718 | 675 | 955 | 986 | 452 |
| Total debt | 1.409 | 1.368 | 1.453 | 1.563 | 1.497 | 1.466 | 1.200 | 875 | 718 | 675 | 955 | 986 | 452 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ronni Garner Holding ApS | Company | 50.0% | 50.0% | 2018 |
RHO Holding ApS | Company | 50.0% | 50.0% | 2018 |
| Individual | 50.0% | 50.0% | 2011 | |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Marie Stjernholm Garner | Management | 0 companies |