| Revenue | DKK 1,7M | +54% |
| EBITDA | DKK 645K | +2038% |
| Net profit | DKK -594K | +31% |
| Total assets | DKK 11,5M | -7% |
| Equity | DKK 7,9M | -7% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.778 | 2.247 | 2.731 | 3.298 | 4.915 | 3.537 | 2.466 | 4.065 | 1.245 | 6.291 | 2.042 | 933 | 1.122 | 1.728 |
| Staff expenses | -479 | -458 | -467 | -725 | -930 | -953 | -957 | -966 | -966 | -1.005 | -1.083 | -1.056 | -1.155 | -1.083 |
| EBITDA | 1.891 | 1.788 | 2.029 | 2.482 | 3.470 | 2.465 | 1.159 | 2.757 | -233 | 5.185 | 759 | -163 | -33 | 645 |
| Depreciation & amort. | -1.004 | -1.308 | -1.172 | -982 | -1.254 | -1.257 | -1.038 | -1.167 | -1.097 | -1.131 | -1.049 | -1.077 | -1.143 | -1.062 |
| EBIT | 886 | 481 | 856 | 1.500 | 2.216 | 1.208 | 121 | 1.590 | -1.330 | 4.054 | -290 | -1.239 | -1.177 | -418 |
| Net financials | -479 | -435 | -417 | -307 | -292 | -203 | -168 | -159 | -150 | -149 | -107 | -29 | -29 | -78 |
| Profit before tax | 407 | 45 | 439 | 1.193 | 1.924 | 1.005 | -48 | 1.431 | -1.480 | 3.904 | -397 | -1.268 | -1.206 | -495 |
| Tax | 242 | 4 | -2 | 367 | 283 | 218 | -88 | 301 | -497 | 1.231 | 31 | -218 | -342 | 98 |
| Net profit | 165 | 42 | 441 | 825 | 1.642 | 786 | 41 | 1.130 | -983 | 2.674 | -428 | -1.051 | -864 | -594 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.279 | 15.285 | 14.792 | 16.537 | 17.400 | 17.828 | 15.596 | 16.997 | 14.850 | 17.376 | 16.609 | 13.135 | 12.307 | 11.474 |
| Equity | 4.321 | 4.362 | 4.803 | 5.628 | 7.270 | 8.057 | 8.097 | 9.227 | 8.244 | 10.917 | 10.377 | 9.326 | 8.462 | 7.868 |
| Long-term debt | 9.069 | 8.137 | 7.710 | 8.139 | 7.016 | 5.997 | 5.224 | 4.807 | 5.076 | 3.772 | 3.122 | 2.484 | 2.856 | 2.472 |
| Short-term debt | 1.404 | 2.297 | 1.924 | 2.313 | 2.476 | 3.235 | 1.824 | 2.597 | 1.530 | 1.973 | 2.479 | 910 | 916 | 963 |
| Total debt | 10.473 | 10.434 | 9.634 | 10.451 | 9.492 | 9.232 | 7.048 | 7.404 | 6.606 | 5.745 | 5.600 | 3.394 | 3.772 | 3.435 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Founder | Founder | 1999 | — | — |
MK Management | Management | 2023 | — | — |
PO Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MR9 Holding ApS | Company | 50.0% | 50.0% | 2023 |
| Individual | 50.0% | 50.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Tonni Mejer Rasmussen | Founder | 0 companies |
| Morten Kaiser Rasmussen | Management | 0 companies |
| Per Obling | Audit | 0 companies |