| Revenue | DKK 1,6M | -22% |
| EBITDA | DKK 621K | -39% |
| Net profit | DKK 479K | -41% |
| Total assets | DKK 3,3M | -20% |
| Equity | DKK 1,1M | -20% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 1.851 | 1.912 | 1.642 | 1.713 | 1.558 | 2.001 | 1.567 | 1.445 | 2.227 | 665 | 1.459 | 1.989 | 1.556 |
| Staff expenses | -0 | -1.573 | -1.627 | -1.605 | -1.485 | -1.495 | -1.224 | -975 | -1.012 | -1.355 | -62 | -241 | -970 | -935 |
| EBITDA | — | 278 | 285 | 37 | 229 | 63 | 777 | 592 | 383 | 872 | 603 | 1.217 | 1.019 | 621 |
| Depreciation & amort. | -0 | -67 | -95 | -89 | -156 | -164 | -187 | -188 | -166 | -47 | -4 | -0 | -0 | -0 |
| EBIT | — | 211 | 190 | -52 | 73 | -101 | 590 | 403 | 217 | 825 | 598 | 1.217 | 1.019 | 621 |
| Net financials | 0 | -34 | -40 | -26 | -35 | -99 | -118 | -61 | -45 | -39 | -32 | -19 | 17 | -4 |
| Profit before tax | — | 177 | 151 | -78 | 38 | -201 | 472 | 342 | 172 | 786 | 566 | 1.199 | 1.036 | 617 |
| Tax | -0 | 47 | 38 | -15 | 11 | -53 | 105 | 84 | 41 | 174 | 126 | 268 | 230 | 138 |
| Net profit | — | 130 | 113 | -63 | 27 | -148 | 367 | 258 | 130 | 612 | 440 | 930 | 806 | 479 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.361 | 1.918 | 2.665 | 2.402 | 3.544 | 3.303 | 2.743 | 3.057 | 2.303 | 3.071 | 2.079 | 3.728 | 4.074 | 3.256 |
| Equity | 361 | 442 | 458 | 296 | 323 | 176 | 543 | 674 | 684 | 1.297 | 936 | 1.467 | 1.372 | 1.102 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 48 | 28 | 66 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.995 | 1.475 | 2.178 | 2.091 | 3.196 | 3.127 | 2.076 | 2.300 | 1.535 | 1.763 | 1.143 | 2.261 | 2.702 | 2.155 |
| Total debt | 1.995 | 1.475 | 2.178 | 2.091 | 3.196 | 3.127 | 2.124 | 2.329 | 1.600 | 1.763 | 1.143 | 2.261 | 2.702 | 2.155 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STOKVIS HOLDING ApS | Company | 100.0% | 100.0% | 2020 |
Made By S ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Reitz Stokvis | Management | 0 companies |
| Henrik Holm | Board of Directors | 0 companies |
| Henrik Ejsing | Chairman | 0 companies |