| Revenue | DKK -355K | +34% |
| EBITDA | DKK -355K | -34% |
| Net profit | DKK 3,5M | +8% |
| Total assets | DKK 34,6M | -67% |
| Equity | DKK 30,6M | -69% |
| Employees | — | — |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | -256 | -248 | -226 | -158 | -87 | -88 | -90 | -144 | -170 | -122 | -123 | -138 | -264 | -355 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | -256 | -248 | -226 | -158 | -87 | -88 | -90 | -144 | -170 | -122 | -123 | -138 | -264 | -355 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | -256 | -248 | -226 | -158 | -87 | -88 | -90 | -144 | -170 | -122 | -123 | -138 | -264 | -355 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.319 | 5.663 | 5.021 | 4.997 | 4.563 | 5.891 | 7.883 | 886 | 1.987 | 9.368 | 2.305 | 1.827 | 3.940 | 4.154 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | 6.191 | 5.415 | 4.795 | 4.839 | 4.475 | 5.804 | 7.792 | 741 | 1.817 | 9.246 | 2.182 | 1.688 | 3.676 | 3.799 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 854 | 788 | 743 | 367 | 203 | 746 | 123 | 214 | 25 | 1.753 | 209 | 112 | 423 | 285 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | 5.337 | 4.626 | 4.053 | 4.473 | 4.273 | 5.057 | 7.669 | 528 | 1.792 | 7.494 | 1.972 | 1.576 | 3.253 | 3.514 |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 115.139 | 117.357 | 117.559 | 119.246 | 117.854 | 119.478 | 130.800 | 119.229 | 117.600 | 123.297 | 118.437 | 115.372 | 104.520 | 34.597 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | 111.364 | 113.990 | 116.043 | 117.516 | 116.788 | 117.846 | 121.515 | 118.042 | 114.835 | 117.328 | 114.301 | 110.877 | 100.130 | 30.643 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 960 | 955 | 930 | 1.142 | 973 | 1.540 | 1.728 | 807 | 385 | 2.012 | 572 | 204 | 970 | 614 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.815 | 2.411 | 586 | 588 | 92 | 92 | 7.556 | 380 | 2.380 | 3.956 | 3.564 | 4.292 | 3.421 | 3.339 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.775 | 3.366 | 1.516 | 1.730 | 1.065 | 1.632 | 9.285 | 1.186 | 2.765 | 5.968 | 4.137 | 4.495 | 4.390 | 3.953 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2023 | — | — |
RK Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Kronborg Holst | Management | 0 companies |
| René Kronborg Holst | Management | 0 companies |
| Jens Kristian Holst | Board of Directors | 0 companies |