| Revenue | DKK 2,4M | -22% |
| EBITDA | DKK -211K | -167% |
| Net profit | DKK -547K | -2265% |
| Total assets | DKK 5,7M | +11% |
| Equity | DKK 620K | -47% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.156 | 2.683 | 2.527 | 3.038 | 2.361 |
| Staff expenses | -1.776 | -1.964 | -2.281 | -2.720 | -2.572 |
| EBITDA | 380 | 718 | 246 | 317 | -211 |
| Depreciation & amort. | -129 | -142 | -142 | -146 | -193 |
| EBIT | 251 | 576 | 104 | 172 | -404 |
| Net financials | -174 | -172 | -174 | -199 | -234 |
| Profit before tax | 77 | 405 | -70 | -28 | -638 |
| Tax | 19 | 91 | -15 | -5 | -92 |
| Net profit | 58 | 313 | -55 | -23 | -547 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.636 | 5.703 | 5.357 | 5.115 | 5.665 |
| Equity | 1.231 | 1.544 | 1.490 | 1.166 | 620 |
| Long-term debt | 3.169 | 2.969 | 4.581 | 4.046 | 3.168 |
| Short-term debt | 1.197 | 1.130 | 836 | 1.273 | 1.877 |
| Total debt | 4.365 | 4.098 | 3.822 | 3.908 | 5.046 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MR Management | Management | 2007 |
TR Management | Management | 2007 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2024 | |
| Former (1) | ||
| Chairman | 2015 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Morten René Grahn | Management | 0 companies |
| Thomas René Grahn | Management | 0 companies |
| Willi Becke | Chairman | 0 companies |
| Kristina Roma Grahn | Board of Directors | 0 companies |