| Revenue | DKK 19,5M | +20% |
| EBITDA | DKK 7,3M | +31% |
| Net profit | DKK 4,4M | +43% |
| Total assets | DKK 18,3M | +19% |
| Equity | DKK 10,8M | +21% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.345 | 2.818 | 4.096 | 7.947 | 9.910 | 11.586 | 13.119 | 12.578 | 10.680 | 10.508 | 13.384 | 12.011 | 16.326 | 19.511 |
| Staff expenses | -1.880 | -2.247 | -3.363 | -5.370 | -7.104 | -8.382 | -8.719 | -8.342 | -7.332 | -7.496 | -8.862 | -8.741 | -10.777 | -12.251 |
| EBITDA | -116 | 571 | 733 | 2.576 | 2.806 | 3.204 | 4.400 | 4.235 | 3.349 | 3.012 | 4.522 | 3.270 | 5.549 | 7.259 |
| Depreciation & amort. | -174 | -212 | -210 | -323 | -815 | -935 | -926 | -792 | -854 | -921 | -1.039 | -1.431 | -1.467 | -1.449 |
| EBIT | -291 | 359 | 523 | 2.254 | 1.991 | 2.269 | 3.474 | 3.443 | 2.495 | 2.091 | 3.483 | 1.839 | 4.082 | 5.811 |
| Net financials | -127 | -68 | -78 | -76 | -88 | -82 | -34 | -71 | -58 | -52 | -82 | -11 | -121 | -132 |
| Profit before tax | -168 | 291 | 445 | 2.178 | 1.904 | 2.187 | 3.440 | 3.372 | 2.436 | 2.038 | 3.402 | 1.827 | 3.961 | 5.678 |
| Tax | -46 | 76 | 115 | 502 | 465 | 491 | 784 | 757 | 550 | 458 | 758 | 413 | 881 | 1.285 |
| Net profit | -123 | 215 | 329 | 1.676 | 1.439 | 1.696 | 2.656 | 2.616 | 1.886 | 1.580 | 2.643 | 1.415 | 3.080 | 4.393 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.204 | 1.703 | 2.571 | 4.067 | 6.596 | 7.884 | 10.010 | 10.186 | 11.449 | 12.265 | 11.789 | 11.766 | 15.329 | 18.280 |
| Equity | 178 | 392 | 392 | 2.067 | 2.219 | 3.915 | 6.171 | 6.786 | 6.672 | 8.252 | 7.395 | 7.310 | 8.890 | 10.782 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.375 | 712 | 1.250 | 951 | 1.033 | 1.104 | 1.386 | 1.442 | 2.437 | 2.066 |
| Short-term debt | -4.026 | 1.311 | 2.179 | 1.960 | 2.899 | 3.151 | 2.440 | 2.395 | 3.573 | 2.774 | 2.781 | 2.820 | 3.839 | 5.338 |
| Total debt | -4.026 | 1.311 | 2.179 | 1.960 | 4.273 | 3.862 | 3.691 | 3.346 | 4.606 | 3.878 | 4.167 | 4.261 | 6.276 | 7.404 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MKC KROGH HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
TK NØRAGER HOLDING ApS | Company | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Krogh Christensen | Management | 0 companies |
| Jørgen Krogh Christensen | Chairman | 0 companies |
| Martin Krogh Christensen | Chairman | 0 companies |
| Christian Oversø | Board of Directors | 0 companies |
| Lars Nørager Kellmann | Chairman | 0 companies |
| Lone Wolmer Christensen | Board of Directors | 0 companies |
| Susan Vindbæk Krogh | Board of Directors | 0 companies |
| Kell Nørager Kellmann | Board of Directors | 0 companies |