| Revenue | DKK 4,8M | -53% |
| EBITDA | DKK 148K | +116% |
| Net profit | DKK -1,7M | -300% |
| Total assets | DKK 11K | -100% |
| Equity | DKK -1,2M | -351% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.158 | 4.915 | 5.924 | 6.116 | 6.727 | 4.616 | 6.426 | 6.802 | 7.702 | 8.159 | 8.731 | 10.043 | 4.752 |
| Staff expenses | -4.877 | -5.388 | -4.981 | -5.389 | -5.564 | -6.831 | -7.332 | -6.307 | -7.303 | -9.011 | -11.189 | -10.959 | -4.604 |
| EBITDA | 213 | -472 | 943 | 727 | 1.163 | -2.232 | -958 | 495 | 399 | -853 | -2.458 | -917 | 148 |
| Depreciation & amort. | 153 | 150 | 150 | 199 | -361 | -488 | -428 | -357 | -274 | -272 | -288 | -214 | -184 |
| EBIT | 60 | -622 | 793 | 527 | 801 | -2.720 | -1.386 | 137 | 125 | -1.125 | -2.746 | -1.131 | -35 |
| Net financials | -225 | -313 | -86 | -21 | -209 | -278 | -216 | -179 | -77 | -61 | 586 | 697 | -603 |
| Profit before tax | -166 | -936 | 707 | 506 | 592 | -2.998 | -1.602 | -41 | 47 | -1.185 | -2.160 | -434 | -638 |
| Tax | -0 | -0 | -0 | -0 | -11 | -654 | -335 | 7 | 16 | -255 | -456 | -0 | 1.095 |
| Net profit | -166 | -936 | 707 | 506 | 604 | -2.344 | -1.267 | -48 | 31 | -930 | -1.703 | -434 | -1.734 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.759 | 6.028 | 4.913 | 9.013 | 10.803 | 10.883 | 9.673 | 8.547 | 8.621 | 12.747 | 12.210 | 10.405 | 11 |
| Equity | -392 | -1.328 | -621 | -115 | 1.010 | 645 | 578 | 530 | 1.562 | 632 | 928 | 494 | -1.239 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.005 | 964 | 0 | 0 | 534 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.151 | 7.357 | 5.534 | 9.127 | 8.788 | 9.274 | 9.095 | 8.017 | 6.525 | 12.115 | 11.282 | 9.911 | 1.250 |
| Total debt | 6.151 | 7.357 | 5.534 | 9.127 | 9.793 | 10.238 | 9.095 | 8.017 | 7.059 | 12.115 | 11.282 | 9.911 | 1.250 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2002 | — | — | |
MK Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
BM HOLDING LØKKEN ApS | Company | 33.3% | 50.0% | 2022 |
VKC HOLDING ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| BDO SCANREVISION, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Mogens Krath | Management | 0 companies |
| Kristian Tore Brinckmann Kristensen | Board of Directors | 0 companies |
| Ib Mariegaard | Board of Directors | 0 companies |
| Gitte Amstrup Sandlykke | Board of Directors | 0 companies |
| Nils Kjølberg Træholt | Board of Directors | 0 companies |
| Henrik Leth | Chairman | 0 companies |