| Revenue | DKK 7,6M | +230% |
| EBITDA | DKK 1,3M | +1748% |
| Net profit | DKK 463K | +1064% |
| Total assets | DKK 12,3M | +27% |
| Equity | DKK 1,1M | +73% |
| Employees | 14 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.749 | 2.649 | 2.450 | 2.306 | 7.618 |
| Staff expenses | -1.661 | -2.043 | -1.894 | -2.238 | -6.359 |
| EBITDA | 89 | 607 | 555 | 68 | 1.258 |
| Depreciation & amort. | -65 | -70 | -53 | -39 | -343 |
| EBIT | 24 | 537 | 502 | 29 | 916 |
| Net financials | -13 | -17 | -33 | -8 | -196 |
| Profit before tax | 11 | 520 | 469 | 21 | 719 |
| Tax | 4 | 116 | 105 | -19 | 256 |
| Net profit | 7 | 404 | 364 | 40 | 463 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.300 | 3.901 | 3.922 | 9.704 | 12.329 |
| Equity | 528 | 932 | 896 | 636 | 1.099 |
| Long-term debt | 103 | 106 | 109 | 114 | 118 |
| Short-term debt | 2.646 | 2.853 | 2.909 | 8.943 | 11.102 |
| Total debt | 2.749 | 2.959 | 3.018 | 9.056 | 11.220 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MR Management | Management | 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2015 | |
| Board of Directors | 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2024 | |
| Company | 20–24.99% | 20–24.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Rex Schiermacker | Management | 0 companies |
| Carsten Margaard | Board of Directors | 0 companies |
| Jens Horsted Pedersen | Board of Directors | 0 companies |