| Revenue | DKK 808K | +55% |
| EBITDA | DKK -282K | +53% |
| Net profit | DKK -167K | +57% |
| Total assets | DKK 2,5M | -10% |
| Equity | DKK 1,8M | -9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.815 | 1.611 | 1.367 | 1.331 | 1.236 | 1.396 | 1.211 | 1.354 | 2.060 | 1.478 | 1.070 | 522 | 808 |
| Staff expenses | -1.774 | -1.555 | -1.273 | -921 | -890 | -921 | -908 | -958 | -956 | -1.029 | -1.155 | -1.123 | -1.090 |
| EBITDA | 40 | 57 | 138 | 410 | 346 | 473 | 303 | 396 | 1.104 | 450 | -85 | -602 | -282 |
| Depreciation & amort. | -74 | -50 | 22 | -153 | -156 | -145 | -138 | -86 | -39 | -47 | -48 | -51 | -72 |
| EBIT | -34 | 7 | 116 | 257 | 190 | 327 | 164 | 310 | 1.064 | 403 | -133 | -653 | -354 |
| Net financials | 58 | 32 | -54 | -142 | -40 | 84 | 59 | 127 | 139 | 174 | 170 | 151 | 140 |
| Profit before tax | 24 | 39 | 62 | 115 | 151 | 411 | 223 | 436 | 1.204 | 577 | 37 | -502 | -214 |
| Tax | 6 | 11 | 15 | 27 | 34 | 91 | 51 | 98 | 267 | 129 | 9 | -110 | -46 |
| Net profit | 18 | 28 | 47 | 87 | 117 | 320 | 173 | 338 | 936 | 449 | 27 | -392 | -167 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.721 | 4.875 | 5.082 | 5.202 | 3.186 | 3.865 | 3.568 | 3.232 | 4.328 | 3.270 | 3.414 | 2.801 | 2.515 |
| Equity | 3.327 | 3.355 | 1.402 | 1.489 | 1.606 | 1.926 | 1.599 | 1.937 | 2.874 | 2.322 | 2.350 | 1.957 | 1.790 |
| Long-term debt | 112 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 52 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.275 | 1.513 | 3.647 | 3.681 | 1.545 | 1.887 | 1.912 | 1.196 | 1.282 | 790 | 940 | 829 | 611 |
| Total debt | 1.387 | 1.513 | 3.647 | 3.681 | 1.545 | 1.887 | 1.912 | 1.213 | 1.333 | 790 | 940 | 829 | 611 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. KÆRSGAARD HOLDING A/S | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Kærsgaard | Management | 0 companies |
| Henry Kærsgaard | Board of Directors | 0 companies |
| Jens Kærsgaard | Chairman | 0 companies |
| Anders Kærsgaard | Board of Directors | 0 companies |