| Revenue | DKK 2,1M | +5% |
| EBITDA | DKK 299K | +10% |
| Net profit | DKK 228K | +11% |
| Total assets | DKK 1,8M | +8% |
| Equity | DKK 1,1M | +25% |
| Employees | 18 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.360 | 1.439 | 1.488 | 1.066 | 1.086 | 1.608 | 1.750 | 1.971 | 2.066 |
| Staff expenses | -1.256 | -1.331 | -1.331 | -977 | -728 | -1.278 | -1.629 | -1.699 | -1.767 |
| EBITDA | 104 | 108 | 157 | 89 | 358 | 330 | 122 | 272 | 299 |
| Depreciation & amort. | -83 | -11 | -13 | -37 | -52 | -74 | -6 | -9 | -6 |
| EBIT | 21 | 97 | 143 | 52 | 306 | 256 | 115 | 263 | 292 |
| Net financials | 0 | 0 | 0 | 0 | -3 | -8 | -1 | 1 | 0 |
| Profit before tax | 21 | 97 | 143 | 52 | 303 | 249 | 114 | 264 | 292 |
| Tax | 7 | 29 | 35 | 14 | 65 | 56 | 27 | 58 | 64 |
| Net profit | 14 | 68 | 108 | 38 | 238 | 193 | 87 | 205 | 228 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 496 | 638 | 784 | 795 | 1.061 | 1.290 | 1.365 | 1.639 | 1.766 |
| Equity | 64 | 132 | 158 | 196 | 434 | 627 | 714 | 919 | 1.147 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 432 | 499 | 620 | 595 | 626 | 617 | 612 | 720 | 619 |
| Total debt | 432 | 499 | 620 | 595 | 626 | 617 | 612 | 720 | 619 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Runges ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Runge | Management | 0 companies |