| Revenue | DKK 2,5M | -6% |
| EBITDA | DKK 699K | +3% |
| Net profit | DKK 467K | +18476% |
| Total assets | DKK 6,3M | -7% |
| Equity | DKK 4M | +13% |
| Employees | 5 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.230 | 2.282 | 1.275 | 2.636 | 2.895 | 2.624 | 2.917 | 2.632 | 2.461 |
| Staff expenses | -1.523 | -1.299 | -1.105 | -1.746 | -1.394 | -1.134 | -1.842 | -1.949 | -1.761 |
| EBITDA | 2.707 | 983 | 170 | 890 | 1.501 | 1.352 | 1.075 | 682 | 699 |
| Depreciation & amort. | -13 | -18 | -21 | -28 | -38 | -47 | -47 | -44 | -15 |
| EBIT | 2.694 | 965 | 149 | 861 | 1.463 | 1.305 | 1.028 | 639 | 684 |
| Net financials | -100 | -167 | -97 | -221 | -127 | -123 | -396 | -362 | -84 |
| Profit before tax | 2.594 | 798 | 52 | 640 | 1.336 | 1.182 | 632 | 277 | 600 |
| Tax | 573 | 178 | 18 | 151 | 298 | 263 | 146 | 280 | 133 |
| Net profit | 2.021 | 621 | 35 | 489 | 1.038 | 919 | 485 | -3 | 467 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.551 | 4.656 | 4.470 | 6.496 | 7.720 | 6.996 | 6.886 | 6.796 | 6.299 |
| Equity | 2.121 | 1.742 | 1.777 | 2.266 | 2.162 | 3.081 | 3.567 | 3.564 | 4.031 |
| Long-term debt | 0 | 0 | 0 | 169 | 1.096 | 753 | 172 | 121 | 174 |
| Short-term debt | 1.429 | 2.914 | 2.692 | 4.060 | 4.457 | 3.157 | 3.147 | 3.111 | 2.093 |
| Total debt | 1.429 | 2.914 | 2.692 | 4.228 | 5.553 | 3.910 | 3.320 | 3.232 | 2.268 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
MS Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MRR Invest ApS | Company | 50.0% | 50.0% | 2020 |
Meotine ApS | Company | 25.0% | 25.0% | 2020 |
MG SKIN INVEST A/S | Company | 15.0% | 15.0% | 2020 |
Randrup Holding ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Randrup Rasmussen | Chief Executive Officer | 0 companies |
| Mathilde Sommer | Management | 0 companies |