| Revenue | DKK 1,8M | -24% |
| EBITDA | DKK -5,3M | -249% |
| Net profit | DKK 2M | +28% |
| Total assets | DKK 11,6M | +5% |
| Equity | DKK 7,2M | -21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.139 | 6.880 | 7.705 | 1.621 | 1.698 | 1.694 | 1.749 | 2.069 | 2.374 | 1.799 |
| Staff expenses | -5.547 | -5.400 | -5.309 | -1.756 | -1.802 | -1.809 | -1.867 | -1.839 | -3.898 | -7.112 |
| EBITDA | 1.592 | 1.480 | 2.396 | -136 | -104 | -115 | -118 | 230 | -1.524 | -5.313 |
| Depreciation & amort. | -341 | -110 | -180 | -0 | -0 | -5 | -5 | -5 | -8 | -8 |
| EBIT | 1.251 | 1.370 | 2.216 | -136 | -104 | -121 | -123 | 224 | -1.532 | -5.321 |
| Net financials | -1.706 | 279 | -5.891 | 2.480 | 2.113 | 2.138 | 1.401 | 3.210 | 2.876 | 6.208 |
| Profit before tax | 418 | 1.630 | -494 | 2.325 | 2.000 | 2.003 | 1.265 | 3.434 | 1.341 | 877 |
| Tax | 356 | 143 | 514 | -76 | -254 | -23 | -22 | 218 | -258 | -1.167 |
| Net profit | 61 | 1.487 | -1.008 | 2.400 | 2.254 | 2.026 | 1.288 | 3.217 | 1.599 | 2.043 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.386 | 11.564 | 7.734 | 8.862 | 9.652 | 10.074 | 8.662 | 10.385 | 11.021 | 11.620 |
| Equity | 5.106 | 6.593 | 3.085 | 7.798 | 8.451 | 8.477 | 7.765 | 9.782 | 9.181 | 7.224 |
| Long-term debt | 3.274 | 2.455 | 1.302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.791 | 2.496 | 3.347 | 1.064 | 1.200 | 1.596 | 897 | 602 | 1.838 | 4.389 |
| Total debt | 6.065 | 4.952 | 4.648 | 1.064 | 1.200 | 1.596 | 897 | 602 | 1.838 | 4.389 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 1998 | — | — |
MM Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOLDINGSELSKABET AF 14. OKTOBER 2004 ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Kjær Pedersen | Management | 0 companies |
| Michael Mørk | Management | 0 companies |
| Bendt Bjarne Jensen | Board of Directors | 0 companies |
| Per Carl Johan Gustafsson Mørk | Chairman | 0 companies |
| Karen Mørk | Board of Directors | 0 companies |
| Martin Nøhr | Board of Directors | 0 companies |
| Birgitte Haahr Pedersen | Board of Directors | 0 companies |
| Tine Nordenlund Mørk | Board of Directors | 0 companies |
| Brian Rosenberg | Board of Directors | 0 companies |
| John Andersen | Board of Directors | 0 companies |