| Revenue | DKK 21,7M | -7% |
| EBITDA | DKK 4,7M | -52% |
| Net profit | DKK 3,5M | -43% |
| Total assets | DKK 39,7M | +0% |
| Equity | DKK 17,4M | -13% |
| Employees | 31 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.744 | 4.084 | 1.644 | 5.213 | 6.086 | 8.086 | 11.002 | 7.788 | 8.720 | 17.059 | 9.005 | 22.528 | 23.393 | 21.674 |
| Staff expenses | -2.813 | -2.821 | -2.950 | -3.261 | -4.806 | -4.636 | -5.345 | -5.919 | -6.802 | -14.131 | -7.512 | -10.136 | -13.527 | -16.980 |
| EBITDA | -69 | 1.264 | -1.306 | 1.951 | 1.279 | 3.450 | 5.657 | 1.869 | 1.918 | 2.928 | 1.493 | 12.392 | 9.867 | 4.694 |
| Depreciation & amort. | 145 | 150 | -286 | -206 | -290 | -197 | -175 | -156 | -154 | -88 | -34 | -100 | -230 | -311 |
| EBIT | -214 | 1.113 | -1.592 | 1.745 | 989 | 3.253 | 5.482 | 1.713 | 1.763 | 2.841 | 1.459 | 12.292 | 9.637 | 4.382 |
| Net financials | -17 | -47 | -85 | -86 | -78 | -97 | -99 | -9 | -136 | 5 | -240 | -510 | -333 | 33 |
| Profit before tax | -231 | 1.066 | -1.677 | 1.659 | 911 | 3.156 | 5.383 | 1.704 | 1.627 | 2.845 | 1.218 | 11.782 | 9.304 | 4.415 |
| Tax | -49 | 268 | -446 | 386 | 202 | 693 | 1.188 | 373 | 349 | 616 | 249 | 1.410 | 3.279 | 959 |
| Net profit | -182 | 798 | -1.231 | 1.272 | 709 | 2.462 | 4.195 | 1.332 | 1.278 | 2.229 | 970 | 10.371 | 6.025 | 3.456 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.480 | 6.038 | 7.510 | 7.027 | 10.184 | 12.517 | 13.306 | 25.716 | 17.348 | 21.830 | 20.728 | 36.470 | 39.863 | 39.740 |
| Equity | 1.110 | 3.309 | 2.077 | 3.350 | 4.059 | 5.812 | 7.508 | 5.339 | 6.617 | 8.847 | 3.529 | 20.187 | 19.912 | 17.368 |
| Long-term debt | 0 | 0 | 0 | 26 | 472 | -16 | 0 | 0 | -29 | -27 | -2 | 31 | 0 | 0 |
| Short-term debt | 5.175 | 2.169 | 5.225 | 3.218 | 5.637 | 5.703 | 5.151 | 19.832 | 9.832 | 11.468 | 16.002 | 12.423 | 14.063 | 16.752 |
| Total debt | 5.175 | 2.169 | 5.225 | 3.218 | 5.637 | 5.703 | 5.151 | 19.832 | 9.832 | 11.468 | 16.002 | 12.423 | 14.063 | 16.752 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Founder | Founder | 1988 | — | — |
SG Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1988 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 1988 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Steffen Glerup Holding ApS | Company | 100.0% | 100.0% | 2025 |
MR Holding A/S af 11.10.2000 | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Rubow | Founder | 0 companies |
| Steffen Glerup | Management | 0 companies |
| Trine Sørensen | Board of Directors | 0 companies |
| Bente Melgaard Rubow | Board of Directors | 0 companies |
| Søren Peter Leth | Chairman | 0 companies |
| Jacob Poulsen Mark | Chairman | 0 companies |
| Find Jensen | Board of Directors | 0 companies |
| Thomas Rubow | Board of Directors | 0 companies |
| Lars Kristensen | Board of Directors | 0 companies |
| Lars-Peter Thomsen | Chairman | 0 companies |
| Poul Nielsen | Board of Directors | 0 companies |