| Revenue | DKK 164K | +75% |
| EBITDA | DKK -30K | +67% |
| Net profit | DKK -50K | +39% |
| Total assets | DKK 182K | -23% |
| Equity | DKK -170K | -42% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 294 | 437 | 256 | 303 | 195 | 58 | 221 | 155 | 94 | 164 |
| Staff expenses | -0 | -283 | -152 | -214 | -238 | -210 | -185 | -201 | -178 | -185 | -194 |
| EBITDA | 0 | 11 | 285 | 42 | 65 | -15 | -127 | 20 | -24 | -92 | -30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | 11 | 285 | 42 | 65 | -15 | -127 | 20 | -24 | -92 | -30 |
| Net financials | 0 | -8 | -3 | -6 | -5 | -5 | -5 | -13 | -14 | -13 | -12 |
| Profit before tax | 0 | 3 | 282 | 36 | 60 | -20 | -132 | 7 | -38 | -105 | -42 |
| Tax | -0 | 1 | 64 | 8 | 13 | -4 | -37 | 33 | -21 | -23 | 8 |
| Net profit | 0 | 1 | 218 | 28 | 47 | -15 | -94 | -26 | -17 | -82 | -50 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 577 | 997 | 550 | 904 | 674 | 227 | 348 | 61 | 235 | 182 |
| Equity | 0 | 7 | 225 | 253 | 300 | 99 | 5 | -21 | -38 | -120 | -170 |
| Long-term debt | 0 | 0 | 53 | 8 | 13 | 0 | 0 | 0 | 0 | 233 | 0 |
| Short-term debt | 0 | 570 | 718 | 289 | 591 | 574 | 222 | 369 | 99 | 122 | 352 |
| Total debt | 0 | 570 | 771 | 297 | 604 | 574 | 222 | 369 | 99 | 355 | 352 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2014 | — | — |
JS Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MADS LISBERG HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Rolighed Lisberg Nielsen | Management | 0 companies |
| Jenny Strøe Nielsen | Management | 0 companies |