| Revenue | DKK 194K | +28% |
| EBITDA | DKK 194K | +28% |
| Net profit | DKK 13K | +245% |
| Total assets | DKK 2,7M | -3% |
| Equity | DKK 1,4M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 318 | 279 | 240 | 342 | — | 534 | 482 | 373 | 237 | 293 | 251 | 275 | 151 | 194 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 318 | 279 | 240 | 340 | 145 | 534 | 482 | 373 | 236 | 293 | 251 | 275 | 151 | 194 |
| Depreciation & amort. | 207 | 164 | 107 | -94 | -112 | -153 | -125 | -104 | -115 | -125 | -137 | -167 | -196 | -169 |
| EBIT | 111 | 115 | 133 | 247 | 33 | 381 | 358 | 269 | 121 | 168 | 114 | 108 | -45 | 25 |
| Net financials | 187 | 250 | -411 | 156 | 25 | 50 | -254 | -181 | 494 | 75 | 75 | -7 | 21 | -11 |
| Profit before tax | 298 | 365 | -278 | 403 | 58 | 431 | 103 | 89 | 615 | 243 | 189 | 101 | -24 | 14 |
| Tax | 6 | 20 | 18 | 47 | -15 | 62 | 61 | 42 | 5 | 23 | 19 | 23 | -15 | 1 |
| Net profit | 292 | 344 | -296 | 356 | 72 | 369 | 42 | 47 | 610 | 220 | 170 | 78 | -9 | 13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 781 | 1.286 | 640 | 668 | 2.341 | 2.434 | 2.545 | 2.623 | 3.330 | 3.093 | 3.141 | 2.892 | 2.761 | 2.688 |
| Equity | -198 | 147 | -149 | 207 | 279 | 649 | 691 | 738 | 1.348 | 1.568 | 1.739 | 1.416 | 1.407 | 1.420 |
| Long-term debt | 371 | 76 | 21 | 161 | 1.138 | 996 | 950 | 903 | 855 | 1.178 | 1.117 | 1.056 | 992 | 929 |
| Short-term debt | 793 | 1.063 | 768 | 300 | 924 | 779 | 896 | 967 | 1.113 | 335 | 275 | 398 | 355 | 334 |
| Total debt | 979 | 1.139 | 789 | 461 | 2.062 | 1.776 | 1.846 | 1.870 | 1.968 | 1.513 | 1.391 | 1.454 | 1.347 | 1.263 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2005 | — | — |
BA Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MATHIAS KNUDSEN HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mathias Knudsen | Management | 0 companies |
| Bjarke Agger Knudsen | Management | 0 companies |