| Revenue | DKK 900K | -54% |
| EBITDA | DKK 316K | -51% |
| Net profit | DKK 37K | +105% |
| Total assets | DKK 3,3M | -15% |
| Equity | DKK 6K | +121% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.094 | 3.364 | 122 | 1.949 | 900 |
| Staff expenses | -3.520 | -4.110 | -2.302 | -1.298 | -584 |
| EBITDA | 1.574 | -746 | -2.180 | 651 | 316 |
| Depreciation & amort. | -329 | -317 | -93 | -1.069 | -136 |
| EBIT | 1.245 | -1.064 | -2.274 | -419 | 180 |
| Net financials | -59 | 1.142 | -9 | -107 | -108 |
| Profit before tax | 1.186 | 78 | -2.282 | -526 | 72 |
| Tax | 280 | 21 | -106 | 181 | 35 |
| Net profit | 906 | 57 | -2.176 | -707 | 37 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 9.637 | 5.694 | 4.259 | 3.897 | 3.324 |
| Equity | 3.546 | 2.853 | 677 | -31 | 6 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.800 | 2.727 | 3.582 | 3.928 | 3.202 |
| Total debt | 5.800 | 2.727 | 3.582 | 3.928 | 3.202 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MK Management | Management | 2006 |
| Former (2) | ||
DL Management | Management | 2006 – 2006 |
PA | Audit | 2004 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2004 | |
| Chairman | 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Løvendahl Johansen | Management | 0 companies |
| Mogens Kihl-Plambek | Management | 0 companies |
| Peter Andreas Christensen | Audit | 0 companies |
| Peter Kihl-Plambek | Board of Directors | 0 companies |
| Tina Heltborg | Chairman | 0 companies |