| Revenue | DKK 1,7M | -59% |
| EBITDA | DKK -648K | -153% |
| Net profit | DKK -649K | -178% |
| Total assets | DKK 20,5M | +4% |
| Equity | DKK 6,1M | -10% |
| Employees | 8 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 5.097 | 2.473 | 1.190 | 11.443 | 11.860 | 6.065 | 4.087 | 1.694 |
| Staff expenses | -2.949 | -1.711 | -1.536 | -2.981 | -2.987 | -2.699 | -2.858 | -2.342 |
| EBITDA | 2.147 | 762 | -346 | 8.462 | 8.872 | 3.366 | 1.229 | -648 |
| Depreciation & amort. | 10 | -29 | -111 | -126 | -141 | -149 | -153 | -136 |
| EBIT | 2.137 | 733 | -457 | 8.336 | 8.731 | 3.217 | 1.075 | -784 |
| Net financials | -323 | -61 | -166 | 22 | 37 | 35 | -8 | -47 |
| Profit before tax | 1.814 | 672 | -623 | 8.358 | 8.767 | 3.253 | 1.067 | -832 |
| Tax | 426 | 148 | -137 | 1.839 | 1.929 | 715 | 236 | -183 |
| Net profit | 1.388 | 524 | -485 | 6.519 | 6.839 | 2.537 | 831 | -649 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 14.387 | 13.755 | 17.423 | 24.835 | 22.605 | 18.147 | 19.755 | 20.531 |
| Equity | 1.438 | 1.962 | 1.476 | 7.996 | 8.834 | 5.872 | 6.703 | 6.054 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.523 | 11.219 | 15.510 | 16.461 | 13.530 | 12.066 | 12.906 | 14.476 |
| Total debt | 12.523 | 11.219 | 15.510 | 16.461 | 13.530 | 12.066 | 12.906 | 14.476 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MADS RAUFF HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
Ny Eskelund A/S | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Rauff-Bjerre | Management | 0 companies |