| Revenue | DKK 4,9M | -17% |
| EBITDA | DKK 243K | -71% |
| Net profit | DKK 116K | -81% |
| Total assets | DKK 2,4M | -29% |
| Equity | DKK 1,1M | -30% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.969 | 6.384 | 5.707 | 4.845 | 5.578 | 6.426 | 7.430 | 7.696 | 6.053 | 5.152 | 6.896 | 6.615 | 5.885 | 4.888 |
| Staff expenses | -4.386 | -4.431 | -4.114 | -4.602 | -4.925 | -4.975 | -5.427 | -5.220 | -4.669 | -4.304 | -5.400 | -5.381 | -5.039 | -4.645 |
| EBITDA | 1.583 | 1.952 | 1.593 | 243 | 652 | 1.451 | 2.003 | 2.475 | 1.385 | 847 | 1.496 | 1.234 | 846 | 243 |
| Depreciation & amort. | 499 | 430 | 473 | -314 | -219 | -139 | -100 | -77 | -121 | -123 | -138 | -96 | -115 | -110 |
| EBIT | 1.084 | 1.523 | 1.120 | -71 | 433 | 1.312 | 1.903 | 2.399 | 1.264 | 725 | 1.358 | 1.138 | 731 | 133 |
| Net financials | 72 | 84 | 87 | 33 | -26 | -33 | -26 | -20 | -19 | -28 | -14 | -6 | 60 | 11 |
| Profit before tax | 1.157 | 1.607 | 1.206 | -39 | 407 | 1.279 | 1.877 | 2.379 | 1.245 | 697 | 1.343 | 1.131 | 791 | 144 |
| Tax | 288 | 402 | 296 | -9 | 90 | 282 | 414 | 524 | 274 | 153 | 296 | 249 | 174 | 28 |
| Net profit | 868 | 1.205 | 911 | -29 | 318 | 997 | 1.464 | 1.855 | 971 | 544 | 1.048 | 882 | 617 | 116 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.079 | 7.885 | 7.630 | 2.994 | 3.816 | 4.583 | 4.938 | 4.726 | 5.537 | 5.372 | 4.978 | 4.564 | 3.452 | 2.447 |
| Equity | 4.390 | 4.095 | 4.006 | 1.176 | 1.494 | 2.191 | 2.655 | 3.010 | 2.081 | 1.624 | 2.122 | 2.004 | 1.622 | 1.137 |
| Long-term debt | 240 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 285 | 559 | 390 | 59 |
| Short-term debt | 2.429 | 3.790 | 3.615 | 1.818 | 2.320 | 2.349 | 2.246 | 1.671 | 3.442 | 3.689 | 2.502 | 1.920 | 1.339 | 1.159 |
| Total debt | 2.669 | 3.790 | 3.615 | 1.818 | 2.320 | 2.349 | 2.246 | 1.671 | 3.442 | 3.689 | 2.787 | 2.479 | 1.729 | 1.218 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OE Management | Management | 2005 | — | — |
MK Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OLE BRUUN INVEST ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Elkær Bruun | Management | 0 companies |
| Martin Kjær Schrøder | Founder | 0 companies |