| Revenue | DKK 81K | +26% |
| EBITDA | DKK 81K | +26% |
| Net profit | DKK 11K | +353% |
| Total assets | DKK 984K | -2% |
| Equity | DKK -73K | +13% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -5 | -14 | -34 | 47 | 64 | 81 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -14 | -34 | 47 | 64 | 81 |
| Depreciation & amort. | -0 | -17 | -36 | -15 | -15 | -15 |
| EBIT | -5 | -31 | -70 | 31 | 49 | 65 |
| Net financials | -0 | -0 | -20 | -25 | -53 | -54 |
| Profit before tax | -5 | -31 | -90 | 7 | -4 | 11 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -5 | -31 | -90 | 7 | -4 | 11 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 35 | 1.083 | 1.154 | 1.015 | 999 | 984 |
| Equity | 35 | 4 | -87 | -80 | -84 | -73 |
| Long-term debt | 0 | 0 | 994 | 991 | 991 | 991 |
| Short-term debt | 0 | 1.080 | 247 | 104 | 93 | 67 |
| Total debt | 0 | 1.080 | 1.241 | 1.095 | 1.084 | 1.057 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HENTZE INVEST ApS | Company | 25.0% | 25.0% | 2019 |
Keller Invest ApS | Company | 25.0% | 25.0% | 2019 |
RANK INVEST ApS | Company | 25.0% | 25.0% | 2019 |
THKjærgaard Invest ApS | Company | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Rank | Management | 0 companies |
| Mikkel Hentze | Board of Directors | 0 companies |
| Thomas Langberg Kjærgaard | Board of Directors | 0 companies |
| Søren Schnoor Keller | Board of Directors | 0 companies |