| Revenue | DKK 175K | +0% |
| EBITDA | DKK 175K | +0% |
| Net profit | DKK 125K | +403% |
| Total assets | DKK 6,8M | +2% |
| Equity | DKK 4,9M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 124 | 94 | 79 | 104 | 108 | 112 | 176 | 193 | 192 | 180 | 179 | 126 | 176 | 175 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 124 | 94 | 79 | 104 | 108 | 112 | 176 | 193 | 192 | 180 | 179 | 126 | 176 | 175 |
| Depreciation & amort. | 19 | -19 | -19 | -19 | -20 | -20 | -20 | -50 | -51 | -112 | -115 | -121 | -127 | -0 |
| EBIT | 105 | 74 | 60 | 85 | 87 | 92 | 155 | 143 | 141 | 68 | 64 | 5 | 48 | 175 |
| Net financials | -84 | -84 | -90 | -81 | -82 | -150 | -36 | -34 | -27 | -26 | -13 | -23 | -16 | -15 |
| Profit before tax | 21 | -10 | -30 | 4 | 5 | -58 | 119 | 109 | 114 | 42 | 51 | -19 | 32 | 160 |
| Tax | 10 | 2 | -3 | 6 | 6 | -3 | -25 | 24 | 26 | 9 | 11 | -4 | 7 | 35 |
| Net profit | 11 | -12 | -27 | -1 | -0 | -55 | 144 | 85 | 88 | 33 | 39 | -14 | 25 | 125 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.783 | 1.852 | 1.669 | 1.647 | 1.743 | 1.610 | 3.097 | 3.112 | 6.171 | 6.118 | 6.321 | 6.490 | 6.643 | 6.757 |
| Equity | 258 | 246 | 219 | 218 | 217 | 162 | 1.462 | 1.586 | 4.064 | 4.067 | 4.352 | 4.588 | 4.790 | 4.915 |
| Long-term debt | 1.370 | 1.298 | 1.220 | 1.140 | 1.056 | 1.065 | 992 | 918 | 845 | 770 | 719 | 630 | 567 | 490 |
| Short-term debt | 155 | 308 | 231 | 289 | 470 | 383 | 373 | 337 | 330 | 381 | 306 | 284 | 276 | 342 |
| Total debt | 1.524 | 1.606 | 1.451 | 1.429 | 1.526 | 1.448 | 1.365 | 1.255 | 1.174 | 1.151 | 1.025 | 915 | 843 | 832 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
BK Founder | Founder | 2003 | — | — |
JH Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MEGA FLEX A/S | Company | 66.7% | 66.7% | 2019 |
MEGA FLEX HOLDING ApS | Company | 20.0% | 20.0% | 2019 |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Bang | Chief Executive Officer | 0 companies |
| Bjarne Kjær Nielsen | Founder | 0 companies |
| Johnny Hviid | Management | 0 companies |