| Revenue | DKK 736K | +8% |
| EBITDA | DKK 4,9M | +623% |
| Net profit | DKK 4M | +1318% |
| Total assets | DKK 12,9M | +180% |
| Equity | DKK 6,1M | +162% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24 | 11 | 168 | 676 | 191 | 115 | 394 | 701 | 578 | 249 | 529 | 674 | 680 | 736 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -474 | 11 | 168 | 676 | 191 | 115 | 394 | 701 | 578 | 249 | 529 | 674 | 680 | 4.918 |
| Depreciation & amort. | -0 | -77 | -104 | -183 | -219 | -219 | -219 | -219 | -219 | -219 | -219 | -219 | 219 | -0 |
| EBIT | -474 | -65 | 65 | 493 | -28 | -104 | 175 | 482 | 359 | 30 | 310 | 455 | 461 | 4.918 |
| Net financials | -28 | 0 | -16 | -41 | -29 | -30 | -25 | -18 | -14 | -14 | -93 | -60 | -39 | -50 |
| Profit before tax | -502 | -65 | 49 | 452 | -57 | -134 | 149 | 464 | 345 | 16 | 218 | 395 | 423 | 4.867 |
| Tax | -0 | -0 | -0 | -12 | -71 | 77 | 82 | 151 | 124 | 52 | 102 | 135 | 141 | 874 |
| Net profit | -502 | -65 | 49 | 463 | 14 | -212 | 68 | 313 | 220 | -36 | 116 | 260 | 282 | 3.993 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 481 | 303 | 6.067 | 5.876 | 5.394 | 4.918 | 4.950 | 4.500 | 4.304 | 4.297 | 4.372 | 4.207 | 4.597 | 12.875 |
| Equity | -24 | -89 | -41 | 1.106 | 1.120 | 909 | 976 | 1.303 | 1.523 | 1.487 | 1.603 | 2.060 | 2.341 | 6.138 |
| Long-term debt | 0 | 0 | 2.469 | 2.426 | 2.242 | 2.095 | 2.064 | 1.945 | 1.799 | 1.593 | 102 | 135 | 141 | 151 |
| Short-term debt | 505 | 392 | 3.639 | 2.134 | 1.822 | 1.705 | 1.700 | 905 | 785 | 1.021 | 2.470 | 2.013 | 2.115 | 5.667 |
| Total debt | 505 | 392 | 6.108 | 4.559 | 4.064 | 3.800 | 3.764 | 3.001 | 2.584 | 2.613 | 2.572 | 2.148 | 2.256 | 5.818 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
MK Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DAN-TOP ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |
| Morten Kirk Axelsson | Management | 0 companies |
| Tina Louise Skov Panstrup | Board of Directors | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Mads Jacobsen | Chairman | 0 companies |
| Jan Henrik Søe-Pedersen | Chairman | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |