| Revenue | DKK 24,8M | -19% |
| EBITDA | DKK 14,4M | -29% |
| Net profit | DKK 10,5M | -30% |
| Total assets | DKK 39,1M | +0% |
| Equity | DKK 25,7M | +2% |
| Employees | 6 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 7.926 | 8.959 | 11.520 | 13.260 | 15.956 | 20.401 | 23.024 | 30.617 | 24.768 |
| Staff expenses | -0 | -0 | -0 | -5.592 | -6.659 | -6.228 | -6.391 | -6.885 | -8.880 | -9.800 | -10.437 | -10.370 |
| EBITDA | 44 | 58 | 0 | 2.334 | 2.300 | 5.292 | 6.869 | 9.071 | 11.521 | 13.224 | 20.180 | 14.398 |
| Depreciation & amort. | -44 | -58 | -0 | -74 | -136 | -236 | -236 | -196 | -112 | -83 | -82 | -165 |
| EBIT | 0 | 0 | 0 | 2.260 | 2.165 | 5.056 | 6.633 | 8.876 | 11.409 | 13.141 | 20.097 | 14.233 |
| Net financials | 0 | 0 | 0 | -365 | -4 | 389 | 244 | 99 | 1.316 | -301 | -642 | -648 |
| Profit before tax | 0 | 0 | 0 | 1.895 | 2.161 | 5.445 | 6.877 | 8.974 | 12.725 | 12.841 | 19.455 | 13.585 |
| Tax | -0 | -0 | -0 | 457 | 514 | 1.241 | 1.595 | 1.998 | 2.804 | 2.837 | 4.306 | 3.045 |
| Net profit | 0 | 0 | 0 | 1.438 | 1.646 | 4.204 | 5.282 | 6.976 | 9.921 | 10.003 | 15.149 | 10.541 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 19.226 | 15.068 | 18.793 | 19.655 | 22.337 | 30.000 | 33.720 | 38.983 | 39.053 |
| Equity | 0 | 0 | 0 | 7.695 | 7.671 | 10.205 | 12.154 | 14.130 | 17.051 | 20.054 | 25.203 | 25.744 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 11.491 | 7.359 | 8.572 | 7.502 | 8.207 | 12.950 | 13.666 | 13.773 | 13.253 |
| Total debt | 0 | 0 | 0 | 11.491 | 7.359 | 8.572 | 7.502 | 8.207 | 12.950 | 13.666 | 13.773 | 13.253 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2002 | — | — |
MF Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STOK Group ApS | Company | 100.0% | 100.0% | 2025 |
Alguro II Holding ApS | Company | 25.0% | 25.0% | 2015 |
SCANFLEX ApS | Company | 10.0% | 10.0% | 2010 |
Kornelius II ApS | Company | 25.0% | 25.0% | 2015 |
ALGURO HOLDING ApS | Company | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Cortsen | Management | 0 companies |
| Martin Frederiksen | Chief Executive Officer | 0 companies |
| Thomas Rahbek | Chairman | 0 companies |
| Jan Kornelius Pedersen | Board of Directors | 0 companies |
| Jørgen Lægaard | Chairman | 0 companies |
| Lars Bro Milner | Board of Directors | 0 companies |
| Niels Rasmus Beckmann Stok | Board of Directors | 0 companies |