| Revenue | DKK 955K | -18% |
| EBITDA | DKK 479K | -27% |
| Net profit | DKK 214K | -62% |
| Total assets | DKK 1,7M | -2% |
| Equity | DKK 1,1M | +24% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -42 | -72 | -20 | -30 | 591 | 758 | 1.170 | 715 | 474 | 175 | 1.166 | 955 |
| Staff expenses | -0 | -0 | -0 | -275 | -591 | -681 | -791 | -929 | -374 | -353 | -513 | -476 |
| EBITDA | -42 | -72 | -20 | -305 | -0 | 77 | 379 | -214 | 100 | -178 | 653 | 479 |
| Depreciation & amort. | -0 | -17 | -17 | -17 | -17 | -17 | -146 | -146 | -202 | -202 | -204 | -204 |
| EBIT | -42 | -89 | -38 | -323 | -18 | 59 | 233 | -361 | -101 | -380 | 450 | 276 |
| Net financials | 0 | 0 | 0 | -0 | -8 | -9 | -17 | 112 | 36 | -78 | -7 | -1 |
| Profit before tax | -42 | -89 | -38 | -323 | -26 | 50 | 215 | -248 | -66 | -458 | 442 | 275 |
| Tax | -32 | 32 | 7 | -4 | -4 | -4 | -0 | -0 | -0 | -0 | -125 | 61 |
| Net profit | -11 | -121 | -45 | -319 | -22 | 54 | 215 | -248 | -66 | -458 | 567 | 214 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 559 | 403 | 375 | 163 | 259 | 492 | 1.197 | 2.026 | 2.137 | 1.363 | 1.697 | 1.656 |
| Equity | 489 | 368 | 323 | 4 | -18 | 36 | 252 | 3 | -62 | 313 | 880 | 1.094 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.000 | 760 | 800 | 600 | 400 |
| Short-term debt | 70 | 35 | 41 | 151 | 273 | 456 | 945 | 1.023 | 1.440 | 250 | 217 | 162 |
| Total debt | 70 | 35 | 41 | 151 | 273 | 456 | 945 | 2.023 | 2.200 | 1.050 | 817 | 562 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MPRO HOLDING A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Marc Michael Rossing | Management | 0 companies |
| Daniel Hansen | Board of Directors | 0 companies |
| Julie Susanne Rossing Reinhardt | Board of Directors | 0 companies |
| Peter Michael Rossing | Chairman | 0 companies |
| Daniel Martinez Jacobsen | Board of Directors | 0 companies |