| Revenue | DKK 4,6M | -24% |
| EBITDA | DKK 215K | -79% |
| Net profit | DKK -216K | -146% |
| Total assets | DKK 6,6M | -8% |
| Equity | DKK 202K | -67% |
| Employees | 13 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 7.478 | 7.596 | 6.048 | 6.028 | 4.608 |
| Staff expenses | -6.925 | -7.104 | -6.109 | -4.988 | -4.393 |
| EBITDA | 542 | 492 | -61 | 1.040 | 215 |
| Depreciation & amort. | -188 | -173 | -184 | -196 | -158 |
| EBIT | 354 | 318 | -245 | 844 | 58 |
| Net financials | -49 | -52 | -100 | -216 | -309 |
| Profit before tax | 305 | 266 | -345 | 628 | -251 |
| Tax | 83 | 85 | -56 | 157 | -35 |
| Net profit | 222 | 181 | -289 | 470 | -216 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8.999 | 10.720 | 8.794 | 7.195 | 6.608 |
| Equity | 2.030 | 2.211 | 1.922 | 618 | 202 |
| Long-term debt | 2.258 | 2.185 | 2.149 | 2.092 | 3.938 |
| Short-term debt | 4.604 | 6.139 | 4.594 | 4.484 | 2.467 |
| Total debt | 6.863 | 8.324 | 6.743 | 6.576 | 6.406 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
DK Management | Management | 2024 |
MF Management | Management | 1999 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Kim Dalby Sørensen | Management | 0 companies |
| Michael Flemming Dalby Sørensen | Management | 0 companies |