| Revenue | DKK 2,4M | -29% |
| EBITDA | DKK 19K | -94% |
| Net profit | DKK -20K | -109% |
| Total assets | DKK 1M | -35% |
| Equity | DKK 342K | -44% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.226 | 1.691 | 1.454 | 1.827 | 1.576 | 3.052 | 2.059 | 2.295 | 2.233 | 2.149 | 3.178 | 3.314 | 2.355 |
| Staff expenses | -898 | -1.246 | -1.381 | -1.575 | -1.896 | -2.552 | -2.059 | -2.128 | -2.220 | -1.874 | -2.797 | -2.984 | -2.337 |
| EBITDA | 677 | 445 | 385 | 253 | 55 | 500 | 192 | 167 | 2 | 275 | 381 | 330 | 19 |
| Depreciation & amort. | -174 | -13 | 35 | -27 | -58 | -77 | -91 | -68 | -57 | -58 | -56 | -65 | -58 |
| EBIT | 503 | 433 | 350 | 225 | -3 | 423 | 101 | 99 | -56 | 217 | 325 | 265 | -40 |
| Net financials | -7 | -4 | -5 | -7 | 6 | 1 | -9 | 8 | 39 | 78 | 54 | 13 | 14 |
| Profit before tax | 496 | 429 | 345 | 218 | 3 | 424 | 92 | 107 | -17 | 295 | 380 | 278 | -26 |
| Tax | 124 | 108 | 86 | 51 | -6 | 93 | 14 | 23 | -2 | 66 | 84 | 62 | -6 |
| Net profit | 372 | 321 | 259 | 167 | 9 | 331 | 78 | 83 | -15 | 229 | 295 | 216 | -20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 750 | 1.096 | 1.524 | 1.478 | 2.178 | 1.812 | 1.261 | 1.421 | 2.208 | 3.257 | 2.059 | 1.548 | 1.012 |
| Equity | — | 688 | 947 | 1.015 | 1.024 | 855 | 603 | 686 | 671 | 900 | 1.195 | 612 | 342 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 340 | 405 | 573 | 444 | 1.141 | 938 | 647 | 728 | 1.537 | 2.345 | 851 | 929 | 670 |
| Total debt | 340 | 405 | 573 | 444 | 1.141 | 938 | 647 | 728 | 1.537 | 2.345 | 851 | 929 | 670 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Founder | Founder | 2002 | — | — |
US Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
US Holding Odense ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Majbritt Kragh Nielsen | Founder | 0 companies |
| Uffe Solvang | Management | 0 companies |