| Revenue | DKK 18,1M | +0% |
| EBITDA | DKK 870K | -20% |
| Net profit | DKK 470K | -20% |
| Total assets | DKK 31,1M | +0% |
| Equity | DKK 24,9M | +2% |
| Employees | 34 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 38.716 | 26.673 | 20.284 | 18.141 | 18.128 |
| Staff expenses | -16.964 | -16.958 | -16.759 | -17.049 | -17.258 |
| EBITDA | 21.752 | 9.715 | 3.525 | 1.092 | 870 |
| Depreciation & amort. | -976 | -696 | -613 | -485 | -343 |
| EBIT | 20.777 | 9.019 | 2.911 | 607 | 527 |
| Net financials | -171 | -262 | 169 | 143 | 61 |
| Profit before tax | 20.606 | 8.757 | 3.080 | 750 | 588 |
| Tax | 4.534 | 1.970 | 678 | 165 | 118 |
| Net profit | 16.072 | 6.787 | 2.403 | 585 | 470 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 44.926 | 42.960 | 30.318 | 31.059 | 31.060 |
| Equity | 29.641 | 36.428 | 23.831 | 24.415 | 24.886 |
| Long-term debt | 2.479 | 1.806 | 1.610 | 1.193 | 1.523 |
| Short-term debt | 12.806 | 4.726 | 4.877 | 5.451 | 4.638 |
| Total debt | 15.286 | 6.532 | 6.487 | 6.643 | 6.161 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MR Founder | Founder | 2001 |
CR Management | Management | 2001 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2021 | |
| Board of Directors | 2021 | |
| Chairman | 2023 | |
| Former (5) | ||
| Board of Directors | 2001 – 2021 | |
| Board of Directors | 2001 – 2021 | |
| Chairman | 2014 – 2021 | |
| Chairman | 2021 – 2023 | |
| Chairman | 2001 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2021 | |
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ravn | Founder | 0 companies |
| Christian Ravn | Management | 0 companies |
| Helena Nathhorst | Board of Directors | 0 companies |
| Lotte Ravn | Board of Directors | 0 companies |
| Steen Kastrup Christensen | Board of Directors | 0 companies |
| Per Haraldsson | Board of Directors | 0 companies |
| Jørgen Smith | Chairman | 0 companies |
| Karl Hugo Sandlund | Chairman | 0 companies |
| Mattias Ankarberg | Chairman | 0 companies |
| Nils Byskov-Ottosen | Chairman | 0 companies |