| Revenue | DKK 2,2M | -1% |
| EBITDA | DKK 1,2M | -33% |
| Net profit | DKK 352K | -63% |
| Total assets | DKK 4M | -12% |
| Equity | DKK 1,9M | -38% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.287 | 1.592 | 3.449 | 2.241 | 2.213 |
| Staff expenses | -1.750 | -865 | -973 | -430 | -1.004 |
| EBITDA | 1.537 | 727 | 2.444 | 1.811 | 1.210 |
| Depreciation & amort. | -180 | -251 | -428 | -609 | -682 |
| EBIT | 1.357 | 476 | 2.016 | 1.202 | 527 |
| Net financials | -10 | 4 | -16 | 21 | -73 |
| Profit before tax | 1.346 | 480 | 2.000 | 1.223 | 455 |
| Tax | 310 | 108 | 447 | 273 | 103 |
| Net profit | 1.036 | 372 | 1.553 | 950 | 352 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.848 | 3.574 | 5.124 | 4.578 | 4.025 |
| Equity | 3.130 | 2.503 | 4.056 | 3.006 | 1.858 |
| Long-term debt | 208 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.291 | 821 | 801 | 1.316 | 1.949 |
| Total debt | 1.498 | 821 | 801 | 1.316 | 1.949 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MRAIL HOLDING ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Svanholm Hinze | Management | 0 companies |
| Jonas Schæffer Rasmussen | Board of Directors | 0 companies |
| Lotte Bang | Board of Directors | 0 companies |
| Tonny Tinggaard Nielsen | Board of Directors | 0 companies |
| Bo Egon Brodersen | Board of Directors | 0 companies |