| Revenue | DKK 274K | -99% |
| EBITDA | DKK -476K | -105% |
| Net profit | DKK -382K | -115% |
| Total assets | DKK 6,2M | -77% |
| Equity | DKK 6,1M | -47% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.366 | 2.110 | 3.941 | 5.516 | 10.807 | 11.035 | 20.963 | 34.314 | 21.469 | 13.894 | 13.420 | 21.436 | 274 |
| Staff expenses | -991 | -1.671 | -3.022 | -4.258 | -6.432 | -8.617 | -12.263 | -18.474 | -19.282 | -16.453 | -16.854 | -11.950 | -750 |
| EBITDA | 375 | 439 | 919 | 1.258 | 4.101 | 2.400 | 8.700 | 15.841 | 2.187 | -2.560 | -3.434 | 9.486 | -476 |
| Depreciation & amort. | -38 | -69 | -166 | -279 | -290 | -242 | -617 | -902 | -820 | -347 | -148 | -95 | -0 |
| EBIT | 337 | 370 | 753 | 979 | 3.811 | 2.158 | 8.083 | 14.938 | 1.367 | -2.907 | -3.582 | 9.391 | -476 |
| Net financials | -24 | -7 | -12 | -39 | -3 | -21 | -32 | -90 | -346 | -599 | -166 | -5.128 | 94 |
| Profit before tax | 313 | 363 | 741 | 940 | 3.808 | 2.136 | 8.051 | 14.849 | 1.021 | -3.506 | -3.748 | 4.263 | -382 |
| Tax | 80 | 82 | 175 | 218 | 842 | 498 | 1.879 | 3.437 | 355 | -727 | -812 | 1.635 | -0 |
| Net profit | 233 | 280 | 566 | 721 | 2.966 | 1.639 | 6.172 | 11.412 | 666 | -2.779 | -2.936 | 2.627 | -382 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.206 | 1.419 | 4.633 | 5.807 | 7.251 | 10.515 | 24.344 | 32.021 | 48.696 | 44.974 | 34.337 | 26.950 | 6.240 |
| Equity | 313 | 494 | 1.010 | 1.631 | 3.497 | 4.636 | 10.508 | 18.920 | 14.586 | 11.807 | 8.871 | 11.498 | 6.116 |
| Long-term debt | 196 | 155 | 267 | 76 | 881 | 470 | 1.824 | 1.505 | 220 | 0 | 0 | 0 | 0 |
| Short-term debt | 617 | 643 | 3.310 | 4.048 | 2.873 | 5.409 | 11.975 | 11.597 | 33.890 | 33.168 | 25.466 | 15.451 | 124 |
| Total debt | 813 | 798 | 3.576 | 4.124 | 3.753 | 5.879 | 13.800 | 13.101 | 34.110 | 33.168 | 25.466 | 15.451 | 124 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MR Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RAABY HOLDING ApS | Company | 90.0% | 90.0% | 2012 |
REVENTLOW-MOURIER HOLDING ApS | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Reventlow-Mourier | Chief Executive Officer | 0 companies |
| Martin Raaby Skou | Management | 0 companies |
| Jørgen Chris Madsen | Chairman | 0 companies |
| Carsten Østergård Pedersen | Board of Directors | 0 companies |
| Liv Sivebæk Møller Jensen | Board of Directors | 0 companies |
| René Franck Agerholm | Board of Directors | 0 companies |
| Jan Munksgaard Jensen | Board of Directors | 0 companies |
| Nette Kirkegaard Jensen | Board of Directors | 0 companies |
| Steen Skriver | Board of Directors | 0 companies |