| Revenue | DKK -163K | -342% |
| EBITDA | DKK -4,3M | -13% |
| Net profit | DKK -10M | -12% |
| Total assets | DKK 119,6M | +5% |
| Equity | DKK -6,3M | -272% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 31.476 | 49.063 | 30.669 | 29.910 | 19.538 | 23.940 | 16.401 | 15.877 | 8.901 | 6.043 | -3.288 | 67 | -163 |
| Staff expenses | -17.625 | -18.066 | -16.070 | -17.207 | -16.468 | -14.327 | -10.678 | -6.686 | -4.360 | -2.364 | -2.618 | -3.901 | -4.169 |
| EBITDA | 13.851 | 30.996 | 14.599 | 12.703 | 3.069 | 9.614 | 5.722 | 9.191 | 4.541 | 3.679 | -5.907 | -3.833 | -4.331 |
| Depreciation & amort. | -10.400 | -13.054 | -11.889 | -9.781 | -8.215 | -4.594 | -3.525 | -3.795 | -4.871 | -4.780 | -4.689 | -4.178 | -4.068 |
| EBIT | 3.450 | 17.942 | 2.710 | 2.922 | -5.146 | 5.019 | 2.198 | 5.396 | -330 | -1.101 | -10.596 | -8.011 | -8.400 |
| Net financials | -955 | -1.236 | -1.144 | -507 | -991 | -794 | -462 | -32 | -4.127 | -4.077 | -6.490 | -3.261 | -3.858 |
| Profit before tax | 2.496 | 16.706 | 1.566 | 2.415 | -6.137 | 4.225 | 1.735 | 5.365 | -4.458 | -5.178 | -17.085 | -11.272 | -12.257 |
| Tax | -197 | 3.954 | 274 | 527 | -1.355 | 912 | 380 | 680 | -559 | -687 | -2.941 | -2.308 | -2.228 |
| Net profit | 2.693 | 12.752 | 1.292 | 1.888 | -4.782 | 3.313 | 1.355 | 4.685 | -3.899 | -4.491 | -14.144 | -8.965 | -10.030 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 192.602 | 167.495 | 166.956 | 164.127 | 116.346 | 107.680 | 121.165 | 141.503 | 138.784 | 124.286 | 110.788 | 114.021 | 119.595 |
| Equity | 74.150 | 86.902 | 88.193 | 90.081 | 61.299 | 64.612 | 65.967 | 34.985 | 30.847 | 25.855 | 12.352 | 3.638 | -6.275 |
| Long-term debt | 3.518 | 1.993 | 7.799 | 4.497 | 3.581 | 1.540 | 269 | 50.590 | 47.511 | 44.482 | 41.458 | 38.375 | 35.389 |
| Short-term debt | 109.067 | 71.565 | 63.819 | 62.583 | 45.695 | 36.081 | 49.638 | 50.941 | 55.771 | 49.796 | 53.745 | 69.699 | 89.072 |
| Total debt | 112.585 | 73.558 | 71.618 | 67.080 | 49.276 | 37.620 | 49.906 | 101.531 | 103.282 | 94.278 | 95.203 | 108.073 | 124.461 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BR Management | Management | 2004 | — | — |
CØ Management | Management | 2018 | — | — |
PA Management | Management | 2025 | — | — |
JM Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MR GROUP ApS | Company | 100.0% | 100.0% | 2016 |
JASOPELS HOLDING A/S | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Betty Rasmussen | Management | 0 companies |
| Casper Øvle Spanner | Management | 0 companies |
| Poul Andkjær Bach | Management | 0 companies |
| Janne Møller Jensen | Management | 0 companies |
| Mads Christian Rasmussen | Chairman | 0 companies |
| Michael Brændstrup Andersen | Board of Directors | 0 companies |
| Peer Mørk | Board of Directors | 0 companies |
| Hans Smith Andersen | Board of Directors | 0 companies |
| Mogens Kristensen | Board of Directors | 0 companies |
| Peter Erlangsen | Chairman | 0 companies |