| Revenue | DKK -719K | +531% |
| EBITDA | DKK -2,4M | -78% |
| Net profit | DKK 572K | -99% |
| Total assets | DKK 326,2M | -39% |
| Equity | DKK 137,1M | -64% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.476 | 2.391 | 360 | 360 | 360 | 2.646 | 1.838 | -5.653 | 405 | -190 | -112 | -114 | -719 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.244 | -1.693 |
| EBITDA | 10.430 | 2.358 | 281 | -325 | -1.503 | 2.646 | 1.838 | -5.653 | -4.029 | -352 | -178 | -1.358 | -2.412 |
| Depreciation & amort. | -0 | -0 | -0 | -15 | -15 | -15 | -15 | -15 | -15 | -15 | -35 | -0 | -0 |
| EBIT | 10.430 | 2.358 | 281 | -340 | -1.518 | 2.631 | 1.823 | -5.668 | -4.044 | -367 | -213 | -1.358 | -2.412 |
| Net financials | -808 | -6.912 | 22.867 | 72.418 | 54.591 | 47.134 | 12.230 | 28.616 | 51.484 | 38.318 | 37.887 | 64.635 | 5.375 |
| Profit before tax | 9.622 | -4.554 | 23.148 | 72.078 | 53.073 | 49.765 | 14.052 | 22.948 | 47.441 | 37.950 | 37.673 | 63.276 | 2.963 |
| Tax | 2.873 | 406 | 4.226 | 10.810 | 9.953 | 9.718 | 2.760 | 9.244 | 2.015 | 3.519 | 7.457 | 9.729 | 2.391 |
| Net profit | 6.749 | -4.960 | 18.922 | 61.268 | 43.120 | 40.047 | 11.292 | 13.704 | 45.426 | 34.431 | 30.217 | 53.547 | 572 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 63.507 | 57.075 | 70.355 | 145.448 | 218.475 | 296.163 | 304.071 | 358.035 | 369.892 | 413.225 | 467.378 | 537.163 | 326.246 |
| Equity | 41.281 | 36.321 | 55.243 | 116.511 | 160.905 | 190.764 | 196.879 | 205.681 | 250.883 | 285.411 | 324.107 | 377.409 | 137.081 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 52.755 | 56.946 | 66.989 | 59.574 | 69.569 | 80.518 | 99.383 | 172.939 |
| Short-term debt | 22.225 | 20.754 | 15.111 | 18.366 | 37.794 | 24.102 | 17.421 | 41.854 | 15.785 | 13.172 | 13.383 | 2.897 | 2.140 |
| Total debt | 22.225 | 20.754 | 15.111 | 18.366 | 37.794 | 76.857 | 74.367 | 108.843 | 75.358 | 82.741 | 93.901 | 102.279 | 175.080 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2005 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Audit | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2023 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FAMKAA INVEST ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Michael Kaa Andersen | Chief Executive Officer | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Henrik Møgelmose | Board of Directors | 0 companies |
| Henrik Gorm Nielsen | Board of Directors | 0 companies |
| Søren Elvang | Board of Directors | 0 companies |
| Allan Strand Olesen | Board of Directors | 0 companies |
| Michael Brag | Chairman | 0 companies |
| Peter Kim Ketelsen | Chairman | 0 companies |
| Bertil Bak Wogensen | Chairman | 0 companies |
| Allan Kaae Jacobsen | Chairman | 0 companies |
| Søren Søgaard | Deputy Chairman | 0 companies |
| Kurt Kim Petersen | Board of Directors | 0 companies |
| Jes Transbøl | Board of Directors | 0 companies |
| Gert Stougård Rasmussen | Board of Directors | 0 companies |
| Joo Runge | Board of Directors | 0 companies |