| Revenue | DKK -73K | +2% |
| EBITDA | DKK -155K | +0% |
| Net profit | DKK -311K | -21% |
| Total assets | DKK 787K | -33% |
| Equity | DKK 91K | +37% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -111 | 103 | 331 | 489 | 658 | 629 | 715 | 275 | -71 | -73 |
| Staff expenses | -12 | -0 | -0 | -100 | -285 | -461 | -480 | -115 | -85 | -83 |
| EBITDA | -198 | 103 | 331 | 388 | 373 | 168 | 235 | 160 | -156 | -155 |
| Depreciation & amort. | -0 | -50 | -156 | -183 | -276 | -226 | -243 | -137 | -144 | -0 |
| EBIT | -198 | 53 | 175 | 206 | 97 | -58 | -8 | 23 | -300 | -155 |
| Net financials | -21 | -18 | -41 | -27 | -35 | -40 | -63 | -36 | -28 | -21 |
| Profit before tax | -219 | 35 | 134 | 178 | 62 | -98 | -71 | -14 | -328 | -176 |
| Tax | -0 | -0 | 30 | 40 | 11 | -20 | -15 | 0 | -72 | 135 |
| Net profit | -171 | 27 | 104 | 138 | 51 | -78 | -56 | -14 | -256 | -311 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 823 | 1.917 | 1.869 | 1.846 | 2.260 | 2.072 | 1.761 | 1.584 | 1.173 | 787 |
| Equity | 50 | 77 | 181 | 219 | 270 | 193 | 137 | 122 | 66 | 91 |
| Long-term debt | 0 | 952 | 802 | 1.307 | 1.137 | 1.443 | 1.283 | 1.208 | 802 | 384 |
| Short-term debt | 773 | 888 | 886 | 320 | 853 | 436 | 342 | 253 | 305 | 312 |
| Total debt | 773 | 1.840 | 1.688 | 1.627 | 1.990 | 1.879 | 1.625 | 1.461 | 1.107 | 697 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICROS ApS | Company | 100.0% | 100.0% | 2025 |
| Individual | 25.0% | 25.0% | 2016 | |
| Individual | 25.0% | 25.0% | 2016 | |
Staal-Reinholt Holding ApS | Company | 50.0% | 50.0% | 2016 |
Merros Holding ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Merle Rosenkrantz | Management | 0 companies |