| Revenue | DKK 10,3M | -18% |
| EBITDA | DKK 2,4M | -42% |
| Net profit | DKK 1,4M | -46% |
| Total assets | DKK 8,8M | -57% |
| Equity | DKK 3,4M | -17% |
| Employees | 20 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 11.130 | 10.555 | 10.983 | 12.455 | 10.258 |
| Staff expenses | -6.738 | -6.982 | -7.266 | -8.226 | -7.819 |
| EBITDA | 4.392 | 3.573 | 3.716 | 4.230 | 2.439 |
| Depreciation & amort. | -524 | -546 | -483 | -458 | -520 |
| EBIT | 3.868 | 3.026 | 3.233 | 3.771 | 1.919 |
| Net financials | 51 | 27 | -165 | -366 | -85 |
| Profit before tax | 3.919 | 3.054 | 3.069 | 3.405 | 1.833 |
| Tax | 863 | 673 | 677 | 750 | 406 |
| Net profit | 3.056 | 2.381 | 2.392 | 2.655 | 1.428 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 15.248 | 13.207 | 17.745 | 20.560 | 8.811 |
| Equity | 5.056 | 4.381 | 4.392 | 4.131 | 3.428 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.944 | 8.577 | 12.987 | 16.257 | 5.210 |
| Total debt | 9.944 | 8.577 | 12.987 | 16.257 | 5.210 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MR Management | Management | 1989 |
| Former (1) | ||
JB Audit | Audit | 1994 – 1997 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2021 | |
| Chairman | 2024 | |
| Board of Directors | 2023 | |
| Former (3) | ||
| Board of Directors | 2005 – 2005 | |
| Chairman | 2023 – 2024 | |
| Board of Directors | 2005 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Jes Byskov | Audit | 0 companies |
| Michael Rosenberg Madsen | Management | 0 companies |
| Gunhild Lillian Madsen | Board of Directors | 0 companies |
| Per Rosenberg Madsen | Board of Directors | 0 companies |
| Henning Simonsen | Chairman | 0 companies |
| Bente Madsen | Chairman | 0 companies |
| Poul Michael Bjørnskov | Board of Directors | 0 companies |
| Camilla Rosenberg Madsen | Board of Directors | 0 companies |