| Revenue | DKK 86K | +27% |
| EBITDA | DKK -1,3M | -2000% |
| Net profit | DKK -1M | -2142% |
| Total assets | DKK 2,5M | -32% |
| Equity | DKK 2,4M | -30% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1 | 194 | 177 | 227 | 285 | 444 | 433 | -68 | 131 | 290 | 29 | 68 | 86 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1 | 217 | 129 | 297 | 277 | 444 | 502 | 725 | 116 | 290 | 29 | 68 | -1.294 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1 | 217 | 129 | 297 | 277 | 444 | 502 | 725 | 116 | 290 | 29 | 68 | -1.294 |
| Net financials | -196 | -228 | -299 | -162 | -302 | -227 | -232 | 38 | -44 | -49 | -10 | -5 | -3 |
| Profit before tax | -104 | -10 | -170 | 135 | -25 | 217 | 270 | 763 | 72 | 241 | 19 | 64 | -1.297 |
| Tax | 46 | -3 | -36 | 28 | -8 | 48 | 33 | 157 | 9 | 38 | 4 | 14 | -285 |
| Net profit | -151 | -8 | -134 | 107 | -17 | 169 | 237 | 606 | 62 | 204 | 15 | 50 | -1.011 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.977 | 4.887 | 6.359 | 8.080 | 11.604 | 15.177 | 9.888 | 4.090 | 4.811 | 4.316 | 3.656 | 3.731 | 2.549 |
| Equity | -68 | -75 | -209 | 897 | 4.381 | 6.750 | 6.987 | 3.093 | 3.155 | 3.359 | 3.374 | 3.424 | 2.412 |
| Long-term debt | 3.423 | 3.224 | 4.500 | 4.971 | 6.852 | 6.656 | 2.559 | 759 | 716 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.622 | 1.738 | 2.068 | 2.212 | 372 | 1.770 | 343 | 239 | 940 | 957 | 282 | 307 | 137 |
| Total debt | 5.045 | 4.963 | 6.568 | 7.183 | 7.223 | 8.427 | 2.902 | 998 | 1.656 | 957 | 282 | 307 | 137 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RJ Management | Management | 2021 | — | — |
MB Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RENÉ BAK HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
MB2009 HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| René Jimmi Bak | Management | 0 companies |
| Michael Bitsch | Management | 0 companies |