| Revenue | DKK 3M | -28% |
| EBITDA | DKK -4,5M | -12% |
| Net profit | DKK -9,1M | -186% |
| Total assets | DKK 39,6M | +98% |
| Equity | DKK -5M | -223% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.987 | 2.025 | 1.624 | 2.599 | 6.621 | 7.211 | 7.472 | 3.936 | 6.713 | 4.564 | 9.791 | 4.140 | 2.998 |
| Staff expenses | -1.066 | -1.494 | -2.041 | -2.144 | -3.585 | -4.724 | -5.010 | -5.559 | -5.765 | -6.909 | -7.578 | -8.133 | -7.474 |
| EBITDA | 921 | 530 | -416 | 455 | 3.036 | 2.486 | 2.462 | -1.623 | 947 | -2.345 | 2.213 | -3.993 | -4.476 |
| Depreciation & amort. | 70 | 65 | 129 | 129 | -288 | -203 | -235 | -110 | -88 | -98 | -243 | -630 | -825 |
| EBIT | 851 | 465 | -545 | 326 | 2.748 | 2.283 | 2.227 | -1.733 | 859 | -2.443 | 1.970 | -4.623 | -5.301 |
| Net financials | -67 | -10 | -27 | -17 | 69 | -14 | -69 | -124 | -418 | -317 | -402 | 577 | -3.910 |
| Profit before tax | 784 | 455 | -573 | 309 | 2.817 | 2.269 | 2.158 | -1.857 | 442 | -2.760 | 1.569 | -4.046 | -9.211 |
| Tax | 199 | 121 | -122 | 73 | 624 | 510 | 475 | -402 | 111 | -742 | 328 | -877 | -145 |
| Net profit | 585 | 335 | -450 | 236 | 2.193 | 1.759 | 1.683 | -1.454 | 331 | -2.018 | 1.241 | -3.169 | -9.066 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.650 | 2.730 | 2.319 | 2.944 | 6.254 | 11.435 | 10.556 | 9.080 | 11.267 | 24.317 | 17.270 | 19.977 | 39.614 |
| Equity | 576 | 814 | 364 | 600 | 2.793 | 2.852 | 4.429 | 2.675 | 3.006 | 987 | 2.228 | 4.059 | -5.007 |
| Long-term debt | 0 | 0 | 0 | 28 | 0 | 0 | 0 | 0 | 3.202 | 5.431 | 4.181 | 3.791 | 12.528 |
| Short-term debt | 1.069 | 1.907 | 1.956 | 2.316 | 3.031 | 8.148 | 6.119 | 5.911 | 4.095 | 17.676 | 9.105 | 11.982 | 32.093 |
| Total debt | 1.069 | 1.907 | 1.956 | 2.345 | 3.031 | 8.148 | 6.119 | 5.911 | 7.296 | 23.107 | 13.287 | 15.773 | 44.621 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2009 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bright Equity ApS | Company | 66.7% | 66.7% | 2025 |
CWGO ApS | Company | 10.0% | 10.0% | 2023 |
| Individual | 10.0% | 10.0% | 2024 | |
KIRK & CO HOLDING ApS | Company | 25.0% | 25.0% | 2023 |
AMBright A/S | Company | 25.0% | 25.0% | 2023 |
DALTEC A/S | Company | 25.0% | 25.0% | 2023 |
Protein Automation Holding ApS | Company | 66.7% | 66.7% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Kirk-Andersen | Management | 0 companies |
| Jens Toppenberg | Board of Directors | 0 companies |
| Steen Hune Jørgensen | Board of Directors | 0 companies |
| Steen Jakobsen | Chairman | 0 companies |
| Henrik Bornebusch | Chairman | 0 companies |
| Mathias Noel Kirk-Andersen | Board of Directors | 0 companies |
| Carsten Thygesen | Board of Directors | 0 companies |
| Marcio Afonso Schmidt | Board of Directors | 0 companies |
| Michael Hvidberg Jensen | Board of Directors | 0 companies |
| Christina Kirk-Andersen | Deputy Chairman | 0 companies |
| Henrik Kjærulff Damsgaard | Chairman | 0 companies |