| Revenue | DKK 366K | -28% |
| EBITDA | DKK -12K | +80% |
| Net profit | DKK 26K | -31% |
| Total assets | DKK 1,3M | +1% |
| Equity | DKK 1,2M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 734 | 705 | 784 | 592 | 768 | 972 | 770 | 761 | 625 | 607 | 648 | 584 | 510 | 366 |
| Staff expenses | -589 | -641 | -751 | -559 | -662 | -760 | -659 | -662 | -618 | -809 | -541 | -568 | -572 | -378 |
| EBITDA | 145 | 64 | 32 | 34 | 106 | 212 | 111 | 99 | 7 | -201 | 106 | 16 | -61 | -12 |
| Depreciation & amort. | 58 | -58 | -58 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 87 | 6 | -26 | 29 | 106 | 212 | 111 | 99 | 7 | -201 | 106 | 16 | -61 | -12 |
| Net financials | 25 | 76 | 123 | 59 | -24 | 4 | 33 | 49 | 45 | 272 | -141 | 55 | 110 | 52 |
| Profit before tax | 112 | 82 | 97 | 88 | 82 | 216 | 144 | 148 | 52 | 71 | -34 | 71 | 48 | 40 |
| Tax | 30 | 21 | 24 | 26 | 22 | 52 | 41 | 38 | 16 | 16 | -2 | 19 | 11 | 14 |
| Net profit | 82 | 62 | 73 | 62 | 60 | 164 | 103 | 111 | 35 | 54 | -32 | 52 | 37 | 26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.458 | 1.542 | 1.801 | 1.616 | 1.658 | 1.820 | 1.952 | 1.870 | 1.789 | 2.012 | 1.259 | 1.306 | 1.320 | 1.333 |
| Equity | 1.276 | 1.288 | 1.261 | 1.273 | 1.332 | 1.446 | 1.499 | 1.557 | 1.539 | 1.593 | 1.061 | 1.113 | 1.149 | 1.175 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 179 | 254 | 540 | 343 | 326 | 373 | 453 | 312 | 251 | 419 | 198 | 194 | 170 | 158 |
| Total debt | 179 | 254 | 540 | 343 | 326 | 373 | 453 | 312 | 251 | 419 | 198 | 194 | 170 | 158 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2006 | — | — | |
MK Management | Management | 2004 | — | — |
BB Founder | Founder | 1989 | — | — |
VC Founder | Founder | 1989 | — | — |
MK Founder | Founder | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
U9X ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| HAUGBYRD & ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Morten Knudsen | Management | 0 companies |
| Bjarne Buchwald | Founder | 0 companies |
| Valborg Cathrine Knudsen | Founder | 0 companies |
| Mogens Knudsen | Founder | 0 companies |
| Flemming Heegaard | Board of Directors | 0 companies |
| Kirsten Buchwald | Board of Directors | 0 companies |