| Revenue | DKK 558K | -78% |
| EBITDA | DKK -453K | -255% |
| Net profit | DKK -374K | -283% |
| Total assets | DKK 270K | +2% |
| Equity | DKK -1,3M | -42% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.643 | 1.898 | 2.988 | 5.687 | 4.165 | 4.253 | 757 | 2.202 | 2.796 | 2.579 | 558 |
| Staff expenses | -1.315 | -1.062 | -2.330 | -3.707 | -3.888 | -4.099 | -1.669 | -1.549 | -1.515 | -2.286 | -1.011 |
| EBITDA | 1.329 | 836 | 658 | 1.981 | 277 | 154 | -913 | 653 | 1.281 | 293 | -453 |
| Depreciation & amort. | -4 | -0 | -0 | -3 | -5 | -5 | -7 | -6 | -6 | -1 | -0 |
| EBIT | 1.325 | 836 | 658 | 1.978 | 271 | 149 | -920 | 648 | 1.276 | 292 | -453 |
| Net financials | -380 | -205 | 242 | -76 | -174 | -55 | -185 | -128 | -65 | -12 | -14 |
| Profit before tax | 945 | 631 | 900 | 1.902 | 97 | 94 | -1.105 | 520 | 1.211 | 279 | -467 |
| Tax | 247 | 299 | 224 | 454 | 69 | 61 | -182 | 138 | 273 | 75 | -93 |
| Net profit | 698 | 332 | 677 | 1.447 | 28 | 32 | -924 | 382 | 938 | 204 | -374 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.074 | 2.000 | 2.259 | 3.577 | 2.948 | 2.903 | 552 | 349 | 3.368 | 265 | 270 |
| Equity | -4.009 | -3.677 | -3.001 | -1.553 | -1.525 | -1.493 | -2.416 | -2.034 | -1.096 | -892 | -1.266 |
| Long-term debt | 1.679 | 1.754 | 1.380 | 660 | 0 | 0 | 0 | 381 | 45 | 45 | 45 |
| Short-term debt | 5.404 | 3.923 | 3.879 | 4.470 | 4.473 | 4.396 | 2.969 | 2.002 | 4.419 | 1.108 | 1.490 |
| Total debt | 7.083 | 5.678 | 5.259 | 5.130 | 4.473 | 4.396 | 2.969 | 2.383 | 4.464 | 1.154 | 1.535 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Kapsch | Management | 0 companies |