| Revenue | DKK 1,9M | -17% |
| EBITDA | DKK 740K | +123% |
| Net profit | DKK 4,1M | +3551% |
| Total assets | DKK 6,3M | +9% |
| Equity | DKK 4,5M | +70% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 296 | 1.527 | 1.594 | 900 | 1.315 | 1.026 | 1.688 | 1.544 | 908 | 2.342 | 1.940 |
| Staff expenses | -291 | -964 | -1.145 | -1.121 | -1.132 | -1.129 | -1.151 | -2.187 | -1.241 | -1.178 | -1.200 |
| EBITDA | 5 | 563 | 449 | -221 | 184 | -103 | 537 | -642 | -333 | -3.243 | 740 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5 | 563 | 449 | -221 | 184 | -103 | 537 | -642 | -333 | -3.243 | 740 |
| Net financials | -0 | -4 | 278 | 735 | 746 | 1.037 | 1.005 | 1.791 | 2.925 | 2.821 | 3.489 |
| Profit before tax | 5 | 559 | 726 | 514 | 929 | 935 | 1.542 | 1.249 | 2.592 | -422 | 4.228 |
| Tax | 6 | 132 | 90 | -54 | 47 | -3 | 128 | -107 | 107 | -304 | 162 |
| Net profit | -1 | 427 | 636 | 568 | 883 | 937 | 1.414 | 1.356 | 2.485 | -118 | 4.067 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 675 | 2.719 | 3.894 | 3.788 | 5.658 | 6.043 | 7.188 | 9.634 | 8.728 | 5.823 | 6.332 |
| Equity | 79 | 506 | 1.141 | 1.709 | 2.592 | 3.529 | 4.943 | 6.299 | 5.784 | 2.666 | 4.533 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 596 | 2.214 | 2.753 | 2.079 | 3.066 | 2.514 | 2.244 | 3.335 | 2.944 | 3.157 | 1.798 |
| Total debt | 596 | 2.214 | 2.753 | 2.079 | 3.066 | 2.514 | 2.244 | 3.335 | 2.944 | 3.157 | 1.798 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2014 | — | — |
LR Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Michael Rangstrup Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Rangstrup | Management | 0 companies |
| Lasse Rangstrup | Management | 0 companies |