| Revenue | DKK 5,1M | -11% |
| EBITDA | DKK 430K | -47% |
| Net profit | DKK 294K | -46% |
| Total assets | DKK 6,2M | +2% |
| Equity | DKK 3,6M | +9% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.704 | 2.950 | 3.289 | 3.136 | 3.925 | 4.253 | 3.361 | 3.884 | 4.134 | 3.928 | 5.152 | 4.665 | 5.765 | 5.113 |
| Staff expenses | -2.736 | -2.230 | -2.627 | -2.824 | -3.391 | -3.184 | -2.881 | -2.711 | -3.156 | -3.177 | -4.324 | -4.638 | -4.947 | -4.683 |
| EBITDA | -1.172 | 616 | 612 | 628 | 519 | 1.069 | 480 | 1.174 | 979 | 751 | 828 | 27 | 817 | 430 |
| Depreciation & amort. | -138 | -190 | -242 | -251 | -323 | -352 | -343 | -204 | -91 | -42 | -71 | -86 | -71 | -70 |
| EBIT | -1.310 | 426 | 370 | 377 | 196 | 717 | 137 | 969 | 888 | 709 | 757 | -59 | 746 | 360 |
| Net financials | -114 | -246 | -194 | -16 | -231 | -46 | -84 | -47 | 60 | -17 | 35 | 169 | -19 | 47 |
| Profit before tax | -1.424 | 179 | 176 | 361 | -35 | 671 | 53 | 922 | 948 | 692 | 792 | 110 | 728 | 407 |
| Tax | -322 | 62 | 30 | 132 | 13 | 157 | -5 | 213 | 168 | 159 | 179 | 25 | 182 | 112 |
| Net profit | -1.102 | 117 | 146 | 229 | -48 | 514 | 58 | 709 | 780 | 533 | 613 | 85 | 545 | 294 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.771 | 4.075 | 3.680 | 4.306 | 3.802 | 4.246 | 4.643 | 6.161 | 7.092 | 7.877 | 5.959 | 5.509 | 6.121 | 6.219 |
| Equity | -829 | -712 | -726 | -496 | -545 | -31 | 27 | 736 | 1.516 | 2.049 | 2.662 | 2.747 | 3.292 | 3.586 |
| Long-term debt | 0 | 753 | 524 | 445 | 253 | 157 | 0 | 172 | 324 | 395 | 296 | 154 | 288 | 261 |
| Short-term debt | 4.600 | 4.034 | 3.882 | 4.357 | 4.094 | 4.120 | 4.616 | 5.211 | 5.212 | 5.403 | 2.906 | 2.507 | 2.406 | 2.246 |
| Total debt | 4.600 | 4.787 | 4.406 | 4.802 | 4.347 | 4.277 | 4.616 | 5.384 | 5.536 | 5.798 | 3.202 | 2.661 | 2.694 | 2.507 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MORTEN DAMGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Richard Damgaard | Management | 0 companies |