| Revenue | DKK -44K | -139% |
| EBITDA | DKK -450K | -55% |
| Net profit | DKK 635K | -57% |
| Total assets | DKK 36,6M | -2% |
| Equity | DKK 33,3M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | -9 | 13 | -34 | 106 | 225 | 194 | 27 | 120 | 179 | 320 | 113 | -44 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -347 | -205 | -385 | -345 | -394 | -406 |
| EBITDA | -9 | -9 | 13 | -26 | 22 | 896 | 249 | -404 | -81 | -64 | 237 | -291 | -450 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9 | -9 | 13 | -26 | 22 | 896 | 249 | -404 | -81 | -64 | 237 | -291 | -450 |
| Net financials | 3.517 | 1.971 | 1.858 | 1.609 | 1.977 | 6.621 | 2.136 | 1.492 | 5.425 | 4.578 | 2.624 | 1.976 | 1.223 |
| Profit before tax | 3.508 | 1.962 | 1.872 | 1.583 | 1.999 | 7.517 | 2.385 | 1.088 | 5.344 | 4.514 | 2.861 | 1.685 | 773 |
| Tax | 668 | 66 | -29 | 369 | -9 | 180 | 77 | -137 | 478 | 200 | 316 | 213 | 137 |
| Net profit | 2.840 | 1.896 | 1.901 | 1.214 | 2.008 | 7.337 | 2.308 | 1.225 | 4.866 | 4.314 | 2.545 | 1.473 | 635 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.730 | 10.712 | 13.804 | 17.066 | 16.998 | 23.067 | 24.183 | 26.820 | 31.931 | 36.234 | 38.767 | 37.558 | 36.633 |
| Equity | 5.969 | 7.769 | 9.571 | 10.685 | 12.592 | 19.825 | 22.027 | 20.065 | 24.821 | 29.022 | 31.452 | 32.807 | 33.320 |
| Long-term debt | 81 | 172 | 276 | 1.930 | 1.984 | 1.964 | 1.943 | 1.923 | 1.887 | 1.893 | 1.872 | 0 | 0 |
| Short-term debt | 1.642 | 1.797 | 3.129 | 4.450 | 2.422 | 1.153 | 75 | 4.832 | 4.745 | 4.641 | 4.371 | 3.633 | 2.021 |
| Total debt | 1.642 | 1.797 | 3.129 | 6.381 | 4.406 | 3.117 | 2.019 | 6.755 | 6.633 | 6.534 | 6.243 | 3.633 | 2.021 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TU Audit | Audit | 2001 | — | — |
MK Founder | Founder | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Utzon | Audit | 0 companies |
| Margit Korsholm Nielsen | Founder | 0 companies |