| Revenue | DKK 3,8M | +2% |
| EBITDA | DKK -113K | -132% |
| Net profit | DKK -169K | -179% |
| Total assets | DKK 2,1M | +6% |
| Equity | DKK 374K | -31% |
| Employees | 0 | — |
| Item | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|
| Revenue | 1.085 | 596 | 3.709 | 3.776 |
| Staff expenses | -848 | -623 | -3.356 | -3.889 |
| EBITDA | 237 | -27 | 353 | -113 |
| Depreciation & amort. | -25 | -19 | -76 | -106 |
| EBIT | 212 | -46 | 277 | -218 |
| Net financials | -0 | -0 | -2 | 2 |
| Profit before tax | 212 | -46 | 275 | -216 |
| Tax | 47 | -10 | 61 | -48 |
| Net profit | 165 | -36 | 214 | -169 |
| Item | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|
| Total assets | 870 | 806 | 1.944 | 2.064 |
| Equity | 365 | 329 | 542 | 374 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 477 | 459 | 1.379 | 1.669 |
| Total debt | 477 | 459 | 1.379 | 1.669 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
MR Management | Management | 2016 – 2019 |
RR Management | Management | 2016 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2018 – 2019 | |
| Board of Directors | 2018 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2016 | |
| Company | 100% | 100% | 2017 | |
| Company | 50–66.65% | 50–66.65% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Rosendal Eriksen | Management | 0 companies |
| Rune Raaby Laursen | Management | 0 companies |
| Jørgen Lægaard | Chairman | 0 companies |
| Henrik Lau Larsen | Board of Directors | 0 companies |