| Revenue | DKK 4,4M | +1% |
| EBITDA | DKK -952K | +17% |
| Net profit | DKK -1,4M | -7% |
| Total assets | DKK 12,2M | -17% |
| Equity | DKK 2,6M | -35% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.318 | 5.709 | 6.270 | 9.276 | 9.339 | 7.531 | 5.863 | 5.023 | 5.935 | 6.089 | 6.579 | 5.113 | 4.358 | 4.382 |
| Staff expenses | -7.954 | -6.400 | -6.310 | -8.136 | -8.546 | -6.828 | -6.164 | -4.643 | -5.519 | -5.678 | -5.675 | -5.109 | -5.508 | -5.335 |
| EBITDA | 1.364 | -691 | -40 | 1.139 | 793 | 703 | -301 | 380 | 416 | 411 | 903 | 4 | -1.149 | -952 |
| Depreciation & amort. | -642 | -745 | -788 | -886 | -280 | -310 | -311 | -223 | -294 | -273 | -219 | -198 | -225 | -208 |
| EBIT | 722 | -1.437 | -828 | 254 | 513 | 393 | -612 | 157 | 122 | 138 | 685 | -194 | -1.374 | -1.160 |
| Net financials | -149 | -53 | -98 | -100 | -159 | -117 | -234 | -117 | -113 | -67 | -109 | -409 | -240 | -260 |
| Profit before tax | 573 | -1.489 | -925 | 153 | 353 | 275 | -846 | 40 | 9 | 71 | 576 | -603 | -1.614 | -1.420 |
| Tax | 141 | -402 | -202 | 35 | 92 | 78 | -167 | 11 | 8 | 16 | 131 | -88 | -340 | -55 |
| Net profit | 432 | -1.087 | -723 | 118 | 261 | 197 | -679 | 29 | 1 | 55 | 445 | -515 | -1.274 | -1.365 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.241 | 11.239 | 10.873 | 11.071 | 11.938 | 11.132 | 12.217 | 12.322 | 12.052 | 13.621 | 13.317 | 13.186 | 14.736 | 12.196 |
| Equity | 7.206 | 6.119 | 5.395 | 5.514 | 5.775 | 5.973 | 5.293 | 5.322 | 5.323 | 5.378 | 5.705 | 5.189 | 3.915 | 2.550 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 509 | 2.500 | 516 | 534 | 1.118 | 952 |
| Short-term debt | 4.420 | 4.908 | 5.446 | 5.491 | 6.005 | 4.923 | 6.855 | 6.919 | 6.124 | 5.515 | 6.614 | 7.068 | 9.648 | 8.695 |
| Total debt | 4.420 | 4.908 | 5.446 | 5.491 | 6.005 | 4.923 | 6.855 | 6.919 | 6.633 | 8.016 | 7.129 | 7.602 | 10.765 | 9.646 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARS HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Withen Bjerregaard | Management | 0 companies |
| Kent Andreasen | Chairman | 0 companies |
| Søren Legarth Iversen | Board of Directors | 0 companies |
| Per Kirkegaard Hansen | Board of Directors | 0 companies |
| Jan Withen Bjerregaard | Board of Directors | 0 companies |