| Revenue | DKK 7,1M | -3% |
| EBITDA | DKK 775K | -35% |
| Net profit | DKK 390K | -44% |
| Total assets | DKK 4,8M | -29% |
| Equity | DKK 1,2M | -26% |
| Employees | 17 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.533 | 6.012 | 7.076 | 7.361 | 7.114 |
| Staff expenses | -4.572 | -5.444 | -6.045 | -6.104 | -6.339 |
| EBITDA | 961 | 568 | 1.031 | 1.199 | 775 |
| Depreciation & amort. | -145 | -169 | -207 | -147 | -151 |
| EBIT | 816 | 399 | 824 | 1.052 | 624 |
| Net financials | -18 | 13 | -59 | -144 | -113 |
| Profit before tax | 798 | 412 | 765 | 908 | 511 |
| Tax | 179 | 104 | 167 | 213 | 121 |
| Net profit | 619 | 308 | 597 | 695 | 390 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6.421 | 5.591 | 6.060 | 6.682 | 4.755 |
| Equity | 2.053 | 1.311 | 1.408 | 1.603 | 1.193 |
| Long-term debt | 0 | 0 | 501 | 289 | 294 |
| Short-term debt | 4.274 | 4.176 | 4.068 | 4.705 | 3.192 |
| Total debt | 4.274 | 4.176 | 4.569 | 4.994 | 3.485 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MK Founder | Founder | 2003 |
JE Chief Executive Officer | Chief Executive Officer | 2011 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2011 | |
| Chairman | 2013 | |
| Former (5) | ||
| Chairman | 2003 – 2011 | |
| Board of Directors | 2011 – 2012 | |
| Board of Directors | 2012 – 2016 | |
| Chairman | 2012 – 2013 | |
| Board of Directors | 2003 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Kaare Larsen | Founder | 0 companies |
| Jørn Engell Dürr | Chief Executive Officer | 0 companies |
| Lissi Olsen | Chairman | 0 companies |
| Kim Jensen | Board of Directors | 0 companies |
| Charlotte Gordon | Board of Directors | 0 companies |
| Michael Fjeldsøe | Board of Directors | 0 companies |
| Søren Wonsild Glud | Chairman | 0 companies |
| Sten Balslev | Board of Directors | 0 companies |
| Erik Christensen | Chairman | 0 companies |