| Revenue | DKK 5M | +42% |
| EBITDA | DKK 889K | +2% |
| Net profit | DKK 208K | -41% |
| Total assets | DKK 3,4M | -1% |
| Equity | DKK 1M | -4% |
| Employees | 11 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -19 | -64 | -62 | 407 | 264 | 177 | 182 | 167 | 3.477 | 4.952 |
| Staff expenses | -0 | -874 | -1.045 | -1.103 | -798 | -970 | -773 | -853 | -227 | -2.606 | -4.063 |
| EBITDA | 0 | -893 | -1.109 | -1.164 | -391 | -705 | -596 | -670 | -60 | 872 | 889 |
| Depreciation & amort. | -0 | -0 | -6 | -7 | -7 | -7 | -7 | -0 | -0 | -325 | -452 |
| EBIT | 0 | -893 | -1.115 | -1.171 | -398 | -712 | -603 | -670 | -60 | 546 | 437 |
| Net financials | 0 | 1.022 | 1.227 | 1.149 | 461 | 412 | 789 | 1.680 | 21 | -91 | -166 |
| Profit before tax | 0 | 129 | 112 | -13 | 63 | -168 | 186 | 1.010 | -38 | 455 | 270 |
| Tax | -0 | 29 | 25 | 5 | 14 | 66 | 41 | 222 | -8 | 102 | 62 |
| Net profit | 0 | 100 | 87 | -17 | 48 | -235 | 145 | 787 | -30 | 353 | 208 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.923 | 243 | 399 | 403 | 779 | 1.102 | 1.540 | 1.067 | 801 | 3.491 | 3.449 |
| Equity | 1.923 | 150 | 137 | 68 | 99 | -184 | -39 | 748 | 718 | 1.071 | 1.030 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 93 | 260 | 335 | 673 | 1.287 | 1.579 | 319 | 83 | 2.328 | 2.328 |
| Total debt | 0 | 93 | 260 | 335 | 673 | 1.287 | 1.579 | 319 | 83 | 2.328 | 2.328 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2015 | — | — |
LE Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Ro Larsen | Management | 0 companies |
| Leo Enggaard | Management | 0 companies |