| Revenue | DKK 1,1M | +10% |
| EBITDA | DKK 338K | +37% |
| Net profit | DKK 328K | -50% |
| Total assets | DKK 1,7M | -17% |
| Equity | DKK 925K | -16% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.507 | 1.358 | 1.312 | 624 | 991 | 1.507 | 1.115 | 1.085 | 1.263 | 1.044 | 701 | 871 | 978 | 1.078 |
| Staff expenses | -1.084 | -1.182 | -1.206 | -654 | -699 | -732 | -782 | -864 | -643 | -578 | -584 | -658 | -731 | -740 |
| EBITDA | 423 | 175 | 107 | -29 | 292 | 775 | 333 | 221 | 620 | 466 | 117 | 213 | 247 | 338 |
| Depreciation & amort. | -109 | -66 | -10 | -14 | -16 | -21 | -22 | -18 | -65 | -115 | -114 | -21 | -19 | -18 |
| EBIT | 314 | 110 | 97 | -43 | 276 | 754 | 311 | 202 | 555 | 351 | 4 | 192 | 228 | 320 |
| Net financials | 24 | -1 | -6 | -16 | -7 | -23 | -33 | 45 | 19 | 150 | -122 | 343 | 608 | 102 |
| Profit before tax | 339 | 109 | 91 | -58 | 269 | 732 | 278 | 247 | 574 | 501 | -118 | 535 | 836 | 422 |
| Tax | 86 | 42 | 26 | -11 | 60 | 141 | 62 | 56 | 129 | 115 | -23 | 119 | 186 | 95 |
| Net profit | 252 | 67 | 65 | -47 | 208 | 591 | 216 | 191 | 445 | 386 | -95 | 416 | 651 | 328 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.994 | 2.214 | 2.043 | 1.700 | 2.039 | 2.611 | 2.687 | 2.714 | 3.011 | 3.322 | 3.054 | 3.478 | 2.094 | 1.744 |
| Equity | 1.376 | 1.395 | 1.411 | 453 | 661 | 1.252 | 341 | 316 | 570 | 511 | 30 | 446 | 1.097 | 925 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 603 | 818 | 632 | 1.248 | 1.378 | 1.359 | 2.346 | 2.398 | 2.428 | 2.799 | 3.024 | 3.026 | 993 | 819 |
| Total debt | 603 | 818 | 632 | 1.248 | 1.378 | 1.359 | 2.346 | 2.398 | 2.428 | 2.799 | 3.024 | 3.026 | 993 | 819 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. KRUG HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Krug | Management | 0 companies |