| Revenue | DKK 907K | +24% |
| EBITDA | DKK 150K | +46% |
| Net profit | DKK 58K | +256% |
| Total assets | DKK 1M | +3% |
| Equity | DKK 222K | +35% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 304 | 279 | 309 | 381 | 440 | 605 | 400 | 409 | 671 | 623 | 732 | 907 |
| Staff expenses | -237 | -246 | -359 | -331 | -438 | -561 | -325 | -469 | -654 | -528 | -630 | -757 |
| EBITDA | 68 | 33 | -50 | 50 | 1 | 44 | 76 | -60 | 17 | 95 | 103 | 150 |
| Depreciation & amort. | -6 | -6 | -6 | -6 | -9 | -3 | -3 | -3 | -23 | -23 | -30 | -26 |
| EBIT | 62 | 27 | -56 | 44 | -8 | 41 | 73 | -64 | -6 | 72 | 73 | 123 |
| Net financials | -1 | -1 | -0 | -2 | -0 | -1 | -1 | -0 | -45 | -49 | -51 | -47 |
| Profit before tax | 61 | 26 | -56 | 42 | -8 | 40 | 72 | -64 | -51 | 23 | 22 | 76 |
| Tax | 16 | 6 | -12 | 9 | -2 | 9 | 16 | -14 | -10 | 5 | 6 | 18 |
| Net profit | 45 | 20 | -44 | 32 | -6 | 31 | 56 | -50 | -41 | 18 | 16 | 58 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 218 | 242 | 198 | 211 | 263 | 297 | 443 | 412 | 1.033 | 1.050 | 1.017 | 1.043 |
| Equity | 131 | 150 | 107 | 139 | 133 | 164 | 220 | 170 | 129 | 148 | 164 | 222 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 702 | 692 | 671 | 644 |
| Short-term debt | 87 | 92 | 91 | 72 | 130 | 131 | 221 | 242 | 201 | 211 | 182 | 172 |
| Total debt | 87 | 92 | 91 | 72 | 130 | 131 | 221 | 242 | 904 | 903 | 853 | 816 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Founder | Founder | 2013 | — | — |
HE Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Maiken Rindom | Founder | 0 companies |
| Henning Erik Pedersen | Management | 0 companies |