| Revenue | DKK 831K | +8% |
| EBITDA | DKK 112K | +140% |
| Net profit | DKK 9K | +102% |
| Total assets | DKK 802K | -8% |
| Equity | DKK 38K | +30% |
| Employees | 4 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.059 | 1.049 | 998 | 961 | 1.035 | 1.088 | 1.504 | 1.262 | 1.128 | 766 | 831 |
| Staff expenses | -402 | -683 | -737 | -805 | -908 | -801 | -938 | -1.075 | -1.074 | -1.050 | -718 |
| EBITDA | 300 | 366 | 261 | 156 | 127 | 288 | 567 | 187 | 54 | -284 | 112 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -5 | -5 | -109 | -104 | -104 | -104 | -104 |
| EBIT | 300 | 366 | 261 | 156 | 122 | 283 | 458 | 84 | -50 | -388 | 9 |
| Net financials | -9 | -5 | -1 | -2 | -3 | -6 | -7 | -6 | 0 | 2 | 0 |
| Profit before tax | 291 | 362 | 260 | 154 | 119 | 277 | 451 | 78 | -50 | -386 | 9 |
| Tax | 70 | 80 | 57 | 34 | 27 | 60 | 100 | 17 | -0 | -0 | -0 |
| Net profit | 221 | 281 | 203 | 120 | 92 | 217 | 351 | 60 | -50 | -386 | 9 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 836 | 850 | 982 | 1.176 | 1.214 | 1.442 | 1.645 | 1.645 | 1.328 | 872 | 802 |
| Equity | 272 | 472 | 425 | 345 | 337 | 454 | 655 | 515 | 415 | 29 | 38 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 563 | 378 | 557 | 831 | 877 | 988 | 990 | 1.130 | 913 | 842 | 764 |
| Total debt | 563 | 378 | 557 | 831 | 877 | 988 | 990 | 1.130 | 913 | 842 | 764 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IS Management | Management | 2015 | — | — |
MG Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MR HOLDING KORSØR ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ivan Svendsen | Management | 0 companies |
| Maria Graversgaard Lindqvist | Management | 0 companies |