| Revenue | DKK 11,9M | +11% |
| EBITDA | DKK 391K | -1% |
| Net profit | DKK 1K | +42% |
| Total assets | DKK 7,5M | -47% |
| Equity | DKK 642K | +0% |
| Employees | 14 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 9.411 | 9.473 | 9.592 | 10.752 | 11.942 |
| Staff expenses | -8.756 | -8.830 | -9.098 | -10.355 | -11.551 |
| EBITDA | 655 | 642 | 494 | 396 | 391 |
| Depreciation & amort. | -605 | -579 | -449 | -425 | -445 |
| EBIT | 50 | 63 | 45 | -29 | -54 |
| Net financials | -49 | -62 | -44 | 30 | 55 |
| Profit before tax | 1 | 1 | 0 | 1 | 1 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1 | 1 | 0 | 1 | 1 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 12.658 | 13.580 | 13.938 | 14.212 | 7.546 |
| Equity | 639 | 640 | 640 | 641 | 642 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.019 | 12.940 | 13.298 | 13.571 | 6.904 |
| Total debt | 12.019 | 12.940 | 13.298 | 13.571 | 6.904 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MR Management | Management | 2024 |
| Former (1) | ||
HH Management | Management | 2016 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2016 | |
| Board of Directors | 2026 | |
| Former (2) | ||
| Board of Directors | 2024 – 2026 | |
| Board of Directors | 2016 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 10–14.99% | 2024 | |
| Company | 50–66.65% | 90–99.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Rathleff Algren | Management | 0 companies |
| Henrik Hansen | Management | 0 companies |
| Michael Rasmus Bek | Chairman | 0 companies |
| Tina Borum Østerby Najbjerg | Board of Directors | 0 companies |
| Ole Gert Christensen | Board of Directors | 0 companies |
| Janni Brorsbøl Jakobsen | Board of Directors | 0 companies |