| Revenue | DKK -75K | -120% |
| EBITDA | DKK -75K | -120% |
| Net profit | DKK -129K | -156% |
| Total assets | DKK 4,5M | -16% |
| Equity | DKK 2,4M | -1% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11 | 858 | 970 | 900 | 680 | 104 | 561 | 386 | -75 |
| Staff expenses | -0 | -234 | -566 | -654 | -557 | -420 | -0 | -0 | -0 |
| EBITDA | 11 | 623 | 404 | 246 | 123 | -317 | 561 | 386 | -75 |
| Depreciation & amort. | -0 | -24 | -40 | -80 | -121 | -80 | -0 | -0 | -0 |
| EBIT | 11 | 599 | 364 | 166 | 2 | -396 | 561 | 386 | -75 |
| Net financials | -27 | -153 | -177 | -210 | -281 | -184 | -109 | -89 | -77 |
| Profit before tax | 793 | 1.929 | 424 | -429 | -1.025 | -846 | 172 | 297 | -166 |
| Tax | 174 | 424 | 94 | -94 | -225 | -186 | 38 | 65 | -36 |
| Net profit | 618 | 1.504 | 330 | -335 | -800 | -660 | 134 | 232 | -129 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.305 | 12.313 | 14.963 | 15.116 | 11.760 | 8.271 | 6.188 | 5.391 | 4.519 |
| Equity | 1.118 | 4.123 | 4.453 | 4.448 | 3.648 | 2.988 | 2.621 | 2.453 | 2.424 |
| Long-term debt | 933 | 6.117 | 8.705 | 9.122 | 6.262 | 4.620 | 3.210 | 2.491 | 1.319 |
| Short-term debt | 2.080 | 1.570 | 1.237 | 1.073 | 1.601 | 601 | 256 | 281 | 646 |
| Total debt | 3.013 | 7.687 | 9.942 | 10.195 | 7.863 | 5.221 | 3.466 | 2.771 | 1.966 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RT Management | Management | 2023 | — | — |
MV Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
D4 Group A/S | Company | 66.7% | 66.7% | 2024 |
Mibro Invest ApS | Company | 25.0% | 25.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Rene Toftgaard Poulsen | Management | 0 companies |
| Morten Vagn Petersen | Management | 0 companies |