| Revenue | DKK 5,6M | -5% |
| EBITDA | DKK 256K | -46% |
| Net profit | DKK 183K | -45% |
| Total assets | DKK 9,2M | +6% |
| Equity | DKK 4,2M | +5% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.566 | 8.763 | 6.484 | 5.846 | 3.862 | 4.345 | 4.876 | 7.123 | 6.556 | 5.581 | 5.602 | 6.191 | 5.884 | 5.586 |
| Staff expenses | -3.083 | -3.276 | -512 | -640 | -3.221 | -2.577 | -3.026 | -4.696 | -5.677 | -5.038 | -5.119 | -5.664 | -5.414 | -5.330 |
| EBITDA | 385 | 424 | 235 | -71 | 641 | 1.768 | 1.850 | 2.427 | 872 | 505 | 483 | 527 | 470 | 256 |
| Depreciation & amort. | 143 | 184 | -60 | 150 | 162 | -176 | -185 | -166 | -93 | -185 | -182 | -172 | -143 | -128 |
| EBIT | 242 | 240 | 175 | -220 | 478 | 1.592 | 1.666 | 2.260 | 779 | 320 | 301 | 355 | 327 | 128 |
| Net financials | -137 | -160 | -399 | -28 | 8 | -59 | -89 | -89 | -55 | -61 | -72 | 10 | 118 | 110 |
| Profit before tax | 105 | 80 | -225 | -249 | 486 | 1.533 | 1.576 | 2.171 | 724 | 259 | 229 | 365 | 445 | 238 |
| Tax | 51 | 4 | -22 | -42 | 97 | 339 | 352 | 487 | 224 | 127 | 58 | 98 | 111 | 55 |
| Net profit | 54 | 76 | -203 | -206 | 389 | 1.194 | 1.224 | 1.685 | 500 | 133 | 171 | 267 | 335 | 183 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.939 | 8.218 | 2.272 | 2.565 | 4.346 | 4.220 | 6.059 | 11.330 | 9.509 | 11.844 | 10.160 | 9.151 | 8.673 | 9.198 |
| Equity | 1.856 | 1.884 | 816 | 592 | 125 | 1.319 | 2.543 | 4.227 | 4.511 | 4.644 | 4.815 | 3.700 | 4.035 | 4.218 |
| Long-term debt | 4.491 | 4.268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 533 | 876 | 1.721 | 1.316 | 1.124 |
| Short-term debt | 1.337 | 1.807 | 1.457 | 1.973 | 4.111 | 2.818 | 3.450 | 7.055 | 4.942 | 6.597 | 4.431 | 3.705 | 3.311 | 3.827 |
| Total debt | 5.828 | 6.075 | 1.457 | 1.973 | 4.111 | 2.818 | 3.450 | 7.055 | 4.942 | 7.130 | 5.307 | 5.426 | 4.627 | 4.951 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2020 | — | — |
FR Audit | Audit | 1993 | — | — |
PH Founder | Founder | 1993 | — | — |
CK Audit | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1993 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MRG Invest Holding ApS | Company | 50.0% | 50.0% | 2022 |
JD Invest Holding ApS | Company | 50.0% | 50.0% | 2022 |
P. ROLAND HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Roland Gullander | Management | 0 companies |
| Finn Rützou | Audit | 0 companies |
| Per Henrik Roland Jensen | Founder | 0 companies |
| Charlotte Kure Vedel | Audit | 0 companies |
| Poul-Erik Roland Malling | Board of Directors | 0 companies |
| Jannik Dalsted | Chairman | 0 companies |
| Irene Hauer Jensen | Board of Directors | 0 companies |