| Revenue | DKK 24,4M | -18% |
| EBITDA | DKK -2,2M | -142% |
| Net profit | DKK -8,9M | -301% |
| Total assets | DKK 89,1M | +1% |
| Equity | DKK -12M | -293% |
| Employees | 46 | — |
| Item | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 24.577 | 20.365 | 10.698 | 29.829 | 24.358 |
| Staff expenses | -17.668 | -20.645 | -12.188 | -24.594 | -26.572 |
| EBITDA | 6.908 | -280 | -1.490 | 5.235 | -2.214 |
| Depreciation & amort. | -4.674 | -4.956 | -2.613 | -5.564 | -6.154 |
| EBIT | 2.235 | -5.236 | -4.103 | -329 | -8.368 |
| Net financials | -2.018 | -1.108 | -229 | -2.691 | -3.203 |
| Profit before tax | 217 | -6.344 | -4.332 | -3.019 | -11.570 |
| Tax | -848 | -1.657 | -1.083 | -795 | -2.647 |
| Net profit | 1.064 | -4.688 | -3.250 | -2.224 | -8.923 |
| Item | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 60.704 | 74.387 | 74.355 | 88.356 | 89.050 |
| Equity | 7.116 | 2.429 | -821 | -3.045 | -11.968 |
| Long-term debt | 22.140 | 61.291 | 61.213 | 71.176 | 85.164 |
| Short-term debt | 27.735 | 8.085 | 11.054 | 17.158 | 12.425 |
| Total debt | 49.875 | 69.376 | 72.267 | 88.334 | 97.589 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MR Management | Management | 2001 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2022 | |
| Board of Directors | 2022 | |
| Former (4) | ||
| Board of Directors | 2013 – 2022 | |
| Board of Directors | 2011 – 2013 | |
| Board of Directors | 2001 – 2011 | |
| Chairman | 2011 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2026 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2011 | |
| Individual | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Ravn | Management | 0 companies |
| Peter Jan Blonk | Chairman | 0 companies |
| Shuzo Yamamoto | Board of Directors | 0 companies |
| Claus Christensen | Board of Directors | 0 companies |
| Helle Vibeke Ravn | Board of Directors | 0 companies |
| Annette Hjorth Hågendal | Board of Directors | 0 companies |
| Carl Erik Skovgaard | Chairman | 0 companies |