| Revenue | DKK 172K | +40% |
| EBITDA | DKK 172K | +40% |
| Net profit | DKK 34K | +286% |
| Total assets | DKK 2,8M | +0% |
| Equity | DKK 179K | +24% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -39 | -31 | 71 | 136 | 159 | 107 | 144 | 120 | 117 | 175 | 123 | 172 |
| Staff expenses | -30 | -60 | -0 | -0 | -0 | -5 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -80 | -95 | 71 | 136 | 159 | 103 | 144 | 120 | 117 | 175 | 123 | 172 |
| Depreciation & amort. | -0 | -0 | -0 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 |
| EBIT | -80 | -95 | 71 | 131 | 153 | 97 | 138 | 114 | 111 | 169 | 117 | 166 |
| Net financials | -36 | -144 | -100 | -60 | -58 | -54 | -50 | -52 | -40 | -97 | -139 | -120 |
| Profit before tax | -116 | -239 | -30 | 70 | 95 | 43 | 88 | 61 | 72 | 73 | -22 | 46 |
| Tax | -25 | -53 | -7 | 15 | 21 | 13 | 21 | 15 | 17 | 17 | -3 | 12 |
| Net profit | -90 | -186 | -23 | 55 | 74 | 30 | 67 | 47 | 55 | 56 | -19 | 34 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.414 | 2.786 | 2.909 | 2.858 | 2.869 | 2.827 | 2.829 | 2.775 | 2.772 | 2.840 | 2.801 | 2.790 |
| Equity | -10 | -197 | -220 | -165 | -91 | -61 | 7 | 53 | 108 | 163 | 145 | 179 |
| Long-term debt | 0 | 0 | 2.240 | 2.240 | 2.240 | 2.129 | 2.051 | 1.982 | 1.927 | 1.918 | 1.850 | 1.752 |
| Short-term debt | 2.425 | 2.983 | 888 | 783 | 720 | 759 | 771 | 740 | 737 | 760 | 806 | 859 |
| Total debt | 2.425 | 2.983 | 3.128 | 3.023 | 2.960 | 2.888 | 2.822 | 2.722 | 2.664 | 2.677 | 2.656 | 2.611 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KMC HOLDING BRANDE ApS | Company | 50.0% | 50.0% | 2013 |
M. RUGLYKKE HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Ruglykke | Management | 0 companies |