| Revenue | DKK 10,6M | +5% |
| EBITDA | DKK 9,6M | -1% |
| Net profit | DKK 3,8M | +18% |
| Total assets | DKK 77,9M | -33% |
| Equity | DKK 58,5M | -35% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.120 | 8.614 | 10.372 | 10.135 | 10.622 |
| Staff expenses | -425 | -539 | -575 | -420 | -1.030 |
| EBITDA | 7.695 | 8.075 | 9.797 | 9.715 | 9.593 |
| Depreciation & amort. | -6.000 | -6.335 | -6.465 | -5.981 | -4.450 |
| EBIT | 1.696 | 1.740 | 3.333 | 3.734 | 5.143 |
| Net financials | -5 | -45 | -152 | 11 | -295 |
| Profit before tax | 1.691 | 1.694 | 3.181 | 3.745 | 4.848 |
| Tax | 306 | 286 | 700 | 563 | 1.078 |
| Net profit | 1.385 | 1.408 | 2.480 | 3.182 | 3.770 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 118.900 | 122.492 | 118.269 | 117.152 | 77.940 |
| Equity | 83.093 | 84.501 | 86.981 | 90.163 | 58.475 |
| Long-term debt | 18.263 | 15.309 | 12.398 | 9.820 | 6.929 |
| Short-term debt | 7.022 | 12.864 | 9.566 | 8.326 | 9.296 |
| Total debt | 25.285 | 28.174 | 21.965 | 18.147 | 16.226 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MK Management | Management | 1988 |
| Former (7) | ||
ET | Audit | 1988 – 1988 |
PI | Audit | 1994 – 1996 |
PT Management | Management | 1988 – 1992 |
P | Audit | 1988 – 2009 |
TB Management | Management | 1988 – 1992 |
JL Audit | Audit | 1988 – 1992 |
PE Management | Management | 1988 – 1988 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2015 | |
| Board of Directors | 2014 | |
| Former (13) | ||
| Board of Directors | 1988 – 1992 | |
| Board of Directors | 2007 – 2015 | |
| Board of Directors | 1988 – 1988 | |
| Board of Directors | 1988 – 1990 | |
| Board of Directors | 2007 – 2014 | |
| Board of Directors | 1988 – 1992 | |
| Board of Directors | 1988 – 1990 | |
| Board of Directors | 1988 – 1990 | |
| Board of Directors | 1988 – 1990 | |
| Board of Directors | 1988 – 1990 | |
| Board of Directors | 2007 – 2013 | |
| Chairman | 1988 – 1988 | |
| Board of Directors | 1988 – 1992 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Preben Thomas Borregaard | Management | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Morten Kristoffer Larsen | Management | 0 companies |
| Torben Bjørn-Strunge | Management | 0 companies |
| Jan Lütje Hansen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Knud Wøldike Schmith | Board of Directors | 0 companies |
| Finn Ladefoged Jensen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Helge Kudsk Jakobsen | Board of Directors | 0 companies |
| Eva Ilse Pedersen | Board of Directors | 0 companies |
| Frank Panduro | Board of Directors | 0 companies |
| Niels Kejser | Board of Directors | 0 companies |
| Chris Kristoffer Hansen | Board of Directors | 0 companies |
| Per Rene Nielsen | Board of Directors | 0 companies |
| Anders Holmgaard Pedersen | Board of Directors | 0 companies |
| Jørgen Kudsk Jakobsen | Board of Directors | 0 companies |
| Kamma Holmgaard Jakobsen | Board of Directors | 0 companies |
| Jonas Nørskov Hansen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Kurt Jørgensen | Board of Directors | 0 companies |