| Revenue | DKK 35,2M | +12% |
| EBITDA | DKK 6,9M | +158% |
| Net profit | DKK 3,2M | +7876% |
| Total assets | DKK 20,8M | -4% |
| Equity | DKK 4,6M | +231% |
| Employees | 43 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 34.194 | 40.510 | 33.482 | 31.501 | 35.224 |
| Staff expenses | -31.180 | -37.140 | -29.800 | -28.844 | -28.358 |
| EBITDA | 3.014 | 3.337 | 2.681 | 2.657 | 6.860 |
| Depreciation & amort. | -1.715 | -1.871 | -2.049 | -1.835 | -1.913 |
| EBIT | 1.299 | 1.466 | 631 | 821 | 4.948 |
| Net financials | -160 | -226 | -414 | -714 | -817 |
| Profit before tax | 1.139 | 1.240 | 217 | 108 | 4.130 |
| Tax | 279 | 189 | 60 | 68 | 942 |
| Net profit | 861 | 1.051 | 157 | 40 | 3.188 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 21.218 | 17.480 | 13.261 | 21.661 | 20.763 |
| Equity | 1.914 | 1.181 | 1.338 | 1.378 | 4.566 |
| Long-term debt | 336 | 527 | 247 | 0 | 929 |
| Short-term debt | 18.543 | 14.441 | 11.351 | 19.818 | 14.368 |
| Total debt | 18.878 | 14.968 | 11.598 | 19.818 | 15.297 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MR Management | Management | 2003 |
JD Management | Management | 2003 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michal Raunstrup | Management | 0 companies |
| Jan Dalgas | Management | 0 companies |