| Revenue | DKK 1M | -19% |
| EBITDA | DKK -1,5M | -10% |
| Net profit | DKK -1,8M | +5% |
| Total assets | DKK 7,6M | +7% |
| Equity | DKK 393K | -82% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.075 | 4.533 | 4.119 | 3.525 | 3.733 | 3.683 | 2.604 | 3.337 | 4.518 | 5.233 | 2.219 | 1.276 | 1.038 |
| Staff expenses | -2.853 | -2.924 | -2.970 | -2.991 | -3.383 | -4.406 | -4.627 | -4.700 | -3.995 | -3.916 | -3.749 | -2.677 | -2.582 |
| EBITDA | 1.222 | 1.609 | 1.149 | 534 | 350 | -723 | -2.023 | -1.363 | 523 | 1.316 | -1.533 | -1.402 | -1.544 |
| Depreciation & amort. | 314 | 213 | 310 | 375 | -194 | -219 | -344 | -341 | -252 | -106 | -110 | -35 | -0 |
| EBIT | 908 | 1.397 | 839 | 159 | 156 | -942 | -2.368 | -1.705 | 271 | 1.211 | -1.643 | -1.437 | -1.544 |
| Net financials | 39 | 49 | 55 | 27 | -5 | -163 | -3 | -84 | -74 | -49 | -102 | -244 | -208 |
| Profit before tax | 947 | 1.446 | 894 | 186 | 151 | -1.105 | -2.371 | -1.789 | 197 | 1.162 | -1.745 | -1.681 | -1.752 |
| Tax | 240 | 350 | 219 | 42 | 79 | -154 | -566 | -392 | 45 | 258 | 5 | 194 | 30 |
| Net profit | 707 | 1.095 | 675 | 144 | 72 | -950 | -1.805 | -1.396 | 152 | 904 | -1.750 | -1.875 | -1.782 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.918 | 8.381 | 8.230 | 8.452 | 7.769 | 6.938 | 7.823 | 7.392 | 7.674 | 7.412 | 7.945 | 7.116 | 7.625 |
| Equity | 5.409 | 6.204 | 6.179 | 6.323 | 895 | 1.944 | 2.139 | 743 | 895 | 1.799 | 49 | 2.174 | 393 |
| Long-term debt | 0 | 0 | 0 | 0 | 4.000 | 2.000 | 0 | 100 | 445 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.477 | 2.123 | 2.013 | 2.082 | 2.813 | 2.993 | 5.683 | 6.549 | 6.334 | 5.613 | 7.896 | 4.942 | 7.232 |
| Total debt | 1.477 | 2.123 | 2.013 | 2.082 | 6.813 | 4.993 | 5.683 | 6.649 | 6.779 | 5.613 | 7.896 | 4.942 | 7.232 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Management | Management | 2016 | — | — |
SC Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MK HOLDING, KOLDING, A/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Myong Kind | Management | 0 companies |
| Søren Christian Aaskov | Management | 0 companies |
| Jonna Runge | Chairman | 0 companies |
| Flemming Haahr | Board of Directors | 0 companies |
| Arne Bang Mikkelsen | Chairman | 0 companies |
| Vivi Daugbjerg Aaskov | Board of Directors | 0 companies |
| Palle Kjær | Board of Directors | 0 companies |
| Jan Egebjerg Sjøgaard | Board of Directors | 0 companies |
| Carsten Gjedahl Kind | Board of Directors | 0 companies |