| Revenue | DKK -12K | +29% |
| EBITDA | DKK -12K | -29% |
| Net profit | DKK -106K | -253% |
| Total assets | DKK 6,4M | -14% |
| Equity | DKK 200K | -91% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 | -3 | -4 | -4 | -6 | -4 | -9 | -7 | -8 | -8 | -16 | -18 | -9 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3 | -3 | -4 | -4 | -6 | -4 | -9 | -7 | -8 | -8 | -16 | -18 | -9 | -12 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3 | -3 | -4 | -4 | -6 | -4 | -9 | -7 | -8 | -8 | -16 | -18 | -9 | -12 |
| Net financials | -35 | -57 | -57 | 796 | 746 | -72 | -86 | 417 | -76 | 937 | 1.969 | 3.013 | -43 | -111 |
| Profit before tax | 43 | -60 | -61 | 792 | 740 | -76 | -95 | 410 | -84 | 929 | 1.953 | 2.996 | -52 | -122 |
| Tax | -0 | -31 | 6 | -14 | -12 | -16 | -20 | -19 | -18 | -15 | -9 | 1 | -22 | -17 |
| Net profit | 43 | -29 | -67 | 806 | 752 | -60 | -75 | 429 | -66 | 944 | 1.962 | 2.994 | -30 | -106 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.261 | 2.276 | 2.275 | 2.275 | 2.903 | 2.541 | 2.562 | 2.902 | 2.537 | 3.217 | 4.782 | 7.458 | 7.408 | 6.386 |
| Equity | 1.145 | 1.116 | 448 | 1.254 | 1.206 | 747 | 72 | 502 | 435 | 1.379 | 3.341 | 4.336 | 2.306 | 200 |
| Long-term debt | 0 | 368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.116 | 792 | 1.827 | 1.021 | 1.696 | 1.795 | 2.490 | 2.400 | 2.102 | 1.838 | 1.441 | 3.122 | 5.102 | 6.186 |
| Total debt | -1.116 | 1.160 | 1.827 | 1.021 | 1.696 | 1.795 | 2.490 | 2.400 | 2.102 | 1.838 | 1.441 | 3.122 | 5.102 | 6.186 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2001 | — | — |
AS Management | Management | 2015 | — | — |
KM Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. K. HOLDING ApS | Company | 50.0% | 50.0% | 2001 |
A. KAAE HOLDING ApS | Company | 33.3% | 33.3% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Karlsson | Management | 0 companies |
| Alex Sparby Kaae | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Michael Kloppenborg Jessen | Board of Directors | 0 companies |
| Christian Molt Wengel | Chairman | 0 companies |
| Steen Olesen | Chairman | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |