| Revenue | DKK 1M | +3% |
| EBITDA | DKK 9K | -89% |
| Net profit | DKK -34K | -232% |
| Total assets | DKK 731K | -5% |
| Equity | DKK 379K | -8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 702 | 482 | 508 | 624 | 489 | 462 | 468 | 944 | 811 | 1.045 | 1.257 | 1.221 | 1.006 | 1.038 |
| Staff expenses | -514 | -421 | -423 | -425 | -421 | -433 | -422 | -849 | -727 | -846 | -979 | -1.098 | -923 | -1.029 |
| EBITDA | 188 | 61 | 85 | 199 | 68 | 29 | 46 | 95 | 84 | 198 | 278 | 123 | 83 | 9 |
| Depreciation & amort. | -0 | -0 | -35 | -25 | -0 | -0 | -0 | -0 | -0 | -41 | -41 | -51 | -51 | -51 |
| EBIT | 188 | 61 | 50 | 174 | 68 | 29 | 46 | 95 | 84 | 157 | 237 | 72 | 32 | -42 |
| Net financials | -9 | -3 | -3 | -1 | -1 | -3 | -3 | -4 | -6 | -6 | -12 | 0 | 1 | -1 |
| Profit before tax | 179 | 58 | 47 | 172 | 67 | 26 | 44 | 91 | 78 | 151 | 225 | 72 | 33 | -44 |
| Tax | 45 | 15 | 11 | 40 | 17 | 6 | 10 | 20 | 17 | 33 | 49 | 16 | 7 | -10 |
| Net profit | 134 | 44 | 35 | 133 | 50 | 20 | 34 | 71 | 61 | 118 | 175 | 56 | 26 | -34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 404 | 365 | 415 | 596 | 449 | 547 | 535 | 650 | 989 | 901 | 1.170 | 1.168 | 773 | 731 |
| Equity | 90 | 134 | 169 | 302 | 252 | 272 | 306 | 378 | 439 | 556 | 732 | 788 | 413 | 379 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 313 | 231 | 246 | 294 | 196 | 275 | 229 | 273 | 550 | 339 | 434 | 378 | 359 | 352 |
| Total debt | 313 | 231 | 246 | 294 | 196 | 275 | 229 | 273 | 550 | 339 | 434 | 378 | 359 | 352 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KAILOW GRUPPEN A/S | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Kailow | Management | 0 companies |