| Revenue | DKK -111K | -148% |
| EBITDA | DKK -482K | -19% |
| Net profit | DKK -511K | -82% |
| Total assets | DKK 27K | -95% |
| Equity | DKK -619K | -472% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.056 | 982 | 728 | 1.474 | 958 | 867 | 960 | 905 | 682 | 381 | 576 | 672 | 231 | -111 |
| Staff expenses | -1.007 | -1.206 | -1.175 | -1.066 | -1.005 | -1.050 | -1.042 | -1.063 | -1.133 | -804 | -870 | -750 | -635 | -370 |
| EBITDA | 49 | -224 | -447 | 409 | -80 | -184 | -82 | -158 | -451 | -423 | -294 | -79 | -404 | -482 |
| Depreciation & amort. | 36 | -36 | -91 | -155 | -139 | -115 | -119 | -115 | -0 | -15 | -15 | -15 | -15 | -0 |
| EBIT | 13 | -260 | -539 | 254 | -219 | -299 | -201 | -273 | -451 | -438 | -309 | -94 | -419 | -482 |
| Net financials | -37 | -44 | -72 | -63 | -54 | -42 | -42 | -43 | -49 | -4 | -17 | -30 | -21 | -29 |
| Profit before tax | -25 | -304 | -460 | 265 | -231 | -340 | -243 | -316 | -500 | -443 | -326 | -124 | -440 | -511 |
| Tax | -0 | -0 | 75 | 37 | 39 | -67 | -0 | -49 | -0 | -77 | -0 | -0 | -160 | -0 |
| Net profit | -25 | -304 | -536 | 228 | -269 | -273 | -243 | -266 | -500 | -365 | -326 | -124 | -280 | -511 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.505 | 1.466 | 1.113 | 2.161 | 1.635 | 1.440 | 1.161 | 837 | 674 | 413 | 337 | 436 | 533 | 27 |
| Equity | 75 | -229 | 235 | 463 | 194 | -79 | -322 | -588 | 187 | -178 | -504 | -628 | -108 | -619 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | 84 | 84 | 0 | 0 | 0 |
| Short-term debt | 1.430 | 1.695 | 878 | 1.698 | 1.442 | 1.519 | 1.483 | 1.418 | 480 | 507 | 758 | 1.064 | 641 | 646 |
| Total debt | 1.430 | 1.695 | 878 | 1.698 | 1.442 | 1.519 | 1.483 | 1.418 | 480 | 507 | 758 | 1.064 | 641 | 646 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 2001 | — | — |
ET | Audit | 1997 | — | — |
MP Management | Management | 1997 | — | — |
PE Management | Management | 1997 | — | — |
LH | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MRC HOLDING ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Lægaard | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Michael Peter Ravnholt | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Laurits Henning Lauritsen | Audit | 0 companies |
| Erling Nelson | Chairman | 0 companies |
| Peter Schäfer | Board of Directors | 0 companies |
| Aksel Frank Køster | Board of Directors | 0 companies |
| Henrik Jacobsen | Board of Directors | 0 companies |
| Jens Peter Ravnholt Christensen | Board of Directors | 0 companies |
| Peter Phillipsen | Chairman | 0 companies |