| Revenue | DKK 2M | -6% |
| EBITDA | DKK 165K | -63% |
| Net profit | DKK 43K | -85% |
| Total assets | DKK 959K | -30% |
| Equity | DKK 144K | -72% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.819 | -2.191 | 1.552 | 1.675 | 1.574 | 1.608 | 1.587 | 1.525 | 1.492 | 1.924 | 2.246 | 2.161 | 2.099 | 1.982 |
| Staff expenses | -1.773 | -1.654 | -1.457 | -1.383 | -1.371 | -1.226 | -1.206 | -1.118 | -1.255 | -1.396 | -1.741 | -1.720 | -1.651 | -1.817 |
| EBITDA | 260 | -117 | 95 | 291 | 203 | 382 | 381 | 407 | 237 | 454 | 505 | 441 | 449 | 165 |
| Depreciation & amort. | -206 | -210 | -191 | -164 | -79 | -62 | -86 | -94 | -89 | -50 | -23 | -23 | -47 | -77 |
| EBIT | 54 | -327 | -97 | 128 | 124 | 320 | 295 | 313 | 148 | 404 | 482 | 418 | 402 | 87 |
| Net financials | -111 | -75 | -63 | -80 | -59 | -111 | -27 | -24 | -39 | -22 | -9 | -22 | -23 | -31 |
| Profit before tax | -28 | -122 | -77 | 61 | 82 | 209 | 268 | 290 | 110 | 381 | 473 | 396 | 379 | 56 |
| Tax | -10 | 65 | 41 | 17 | 19 | 64 | 60 | 67 | 22 | 84 | 106 | 88 | 85 | 13 |
| Net profit | -18 | -187 | -118 | 44 | 63 | 145 | 208 | 223 | 87 | 297 | 367 | 308 | 294 | 43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.625 | 1.706 | 1.426 | 1.431 | 1.146 | 1.412 | 1.307 | 1.683 | 1.750 | 1.725 | 1.516 | 1.444 | 1.379 | 959 |
| Equity | 115 | 302 | 109 | 152 | 216 | 361 | 569 | 492 | 244 | 541 | 609 | 517 | 511 | 144 |
| Long-term debt | 585 | -457 | 364 | 271 | 170 | 0 | 0 | 485 | 608 | 149 | 107 | 67 | 28 | 0 |
| Short-term debt | 913 | -869 | 917 | 954 | 687 | 914 | 652 | 574 | 749 | 947 | 705 | 772 | 770 | 762 |
| Total debt | 1.498 | -1.326 | 1.281 | 1.225 | 857 | 914 | 652 | 1.059 | 1.357 | 1.095 | 813 | 839 | 798 | 762 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DK Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIKTRO ApS | Company | 50.0% | 50.0% | 2013 |
EBS Holding ApS | Company | 33.3% | 33.3% | 2020 |
| Individual | 15.0% | 15.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Dorthe Kristiansen | Management | 0 companies |
| Hans Martin Kjær | Chairman | 0 companies |
| Jens Erik Lidegaard | Board of Directors | 0 companies |