| Revenue | DKK 2,9M | +12% |
| EBITDA | DKK 845K | +77% |
| Net profit | DKK 575K | +86% |
| Total assets | DKK 5,6M | +14% |
| Equity | DKK 2,2M | +36% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.014 | 4.543 | 3.857 | 4.237 | 4.265 | 4.296 | 4.167 | 3.225 | 3.013 | 3.724 | 3.211 | 3.016 | 2.545 | 2.853 |
| Staff expenses | -3.183 | -2.960 | -2.681 | -2.788 | -2.690 | -2.690 | -2.681 | -2.217 | -2.010 | -2.085 | -1.849 | -2.072 | -2.067 | -2.008 |
| EBITDA | 2.671 | 1.342 | 758 | 1.045 | 1.566 | 1.476 | 1.486 | 1.008 | 1.003 | 1.630 | 1.362 | 943 | 478 | 845 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -274 | -201 | -211 | -478 | -116 | -177 | -95 | -95 | -63 | -60 |
| EBIT | 2.671 | 1.342 | 758 | 1.045 | 1.292 | 1.274 | 1.276 | 530 | 887 | 1.454 | 1.267 | 848 | 415 | 785 |
| Net financials | 710 | 28 | 119 | 314 | 197 | 528 | 69 | 116 | -17 | 290 | 39 | 16 | -14 | -45 |
| Profit before tax | 3.381 | 1.370 | 877 | 1.360 | 1.489 | 1.803 | 1.345 | 646 | 870 | 1.744 | 1.306 | 864 | 401 | 740 |
| Tax | 851 | 346 | 209 | 394 | 321 | 395 | 311 | 156 | 213 | 389 | 293 | 196 | 92 | 165 |
| Net profit | 2.531 | 1.024 | 668 | 966 | 1.168 | 1.407 | 1.034 | 489 | 656 | 1.355 | 1.013 | 669 | 309 | 575 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.124 | 9.441 | 9.632 | 14.496 | 10.613 | 14.103 | 12.864 | 10.118 | 9.661 | 11.516 | 6.739 | 5.032 | 4.902 | 5.601 |
| Equity | — | 10.141 | 10.809 | 11.775 | 8.343 | 9.751 | 10.785 | 8.275 | 7.731 | 7.786 | 4.199 | 3.268 | 1.576 | 2.151 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 337 | 230 | 65 | 370 | 321 | 300 | 128 | 174 |
| Short-term debt | 3.251 | 2.900 | 2.608 | 2.635 | 2.231 | 4.296 | 1.715 | 1.614 | 1.683 | 3.160 | 2.047 | 1.396 | 3.165 | 3.253 |
| Total debt | 3.251 | 2.900 | 2.608 | 2.721 | 2.269 | 4.296 | 2.052 | 1.844 | 1.748 | 3.530 | 2.367 | 1.696 | 3.294 | 3.428 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DR | Audit | 2005 | — | — |
MJ Management | Management | 2000 | — | — |
Ri | Audit | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MC HOLDING, VIBORG ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Dansk Revision Randers I/S | Audit | 0 companies |
| Morten Jørgensen | Management | 0 companies |
| Revisionskontoret i Viborg | Audit | 0 companies |
| Agda Jørgensen | Board of Directors | 0 companies |
| Vibeke Asmin Hansen | Board of Directors | 0 companies |
| Johannes Jørgensen | Chairman | 0 companies |
| Claus Jørgensen | Board of Directors | 0 companies |
| Mads Ziegler Jørgensen | Board of Directors | 0 companies |