| Revenue | DKK 12,1M | +11% |
| EBITDA | DKK 1,9M | +190% |
| Net profit | DKK 908K | +672% |
| Total assets | DKK 12,8M | +36% |
| Equity | DKK 3,9M | +31% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.843 | 13.124 | 10.998 | 9.777 | 10.470 | 9.062 | 8.631 | 10.793 | 10.457 | 10.079 | 10.085 | 10.920 | 12.131 |
| Staff expenses | -11.270 | -12.506 | -9.164 | -8.294 | -8.760 | -7.841 | -8.629 | -9.214 | -8.548 | -9.073 | -9.126 | -10.278 | -10.268 |
| EBITDA | 1.573 | 618 | 1.834 | 1.483 | 1.710 | 1.221 | 2 | 1.579 | 1.909 | 1.006 | 959 | 643 | 1.863 |
| Depreciation & amort. | -665 | -811 | -669 | -553 | -147 | -159 | -355 | -912 | -1.182 | -1.202 | -1.114 | -958 | -978 |
| EBIT | 908 | -193 | 1.164 | 930 | 1.563 | 1.062 | -354 | 668 | 728 | -195 | -155 | -315 | 885 |
| Net financials | 26 | 100 | 76 | 125 | 161 | 110 | 36 | 29 | 76 | 110 | 74 | 119 | 287 |
| Profit before tax | 934 | -92 | 1.240 | 1.056 | 1.724 | 1.173 | -317 | 697 | 803 | -85 | -81 | -196 | 1.172 |
| Tax | 243 | -20 | 308 | 263 | 381 | 260 | -67 | 157 | 178 | -12 | -16 | -37 | 265 |
| Net profit | 691 | -72 | 933 | 793 | 1.343 | 912 | -250 | 540 | 625 | -73 | -65 | -159 | 908 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.084 | 6.336 | 5.706 | 6.204 | 7.364 | 9.044 | 12.105 | 10.989 | 13.262 | 11.417 | 8.879 | 9.475 | 12.842 |
| Equity | 1.694 | 1.622 | 2.555 | 2.848 | 3.691 | 3.603 | 2.603 | 3.143 | 3.768 | 3.196 | 3.131 | 2.972 | 3.880 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 281 | 737 | 823 | 820 | 849 | 891 |
| Short-term debt | 3.373 | 4.713 | 3.151 | 3.356 | 3.569 | 4.568 | 8.380 | 6.365 | 7.695 | 6.543 | 4.266 | 5.159 | 7.631 |
| Total debt | 3.373 | 4.713 | 3.151 | 3.356 | 3.569 | 4.568 | 8.380 | 6.646 | 8.432 | 7.366 | 5.086 | 6.007 | 8.521 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
KM Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DKI HOLDING A/S | Company | 66.7% | 66.7% | 2015 |
SCHRØDER HOLDING, ODDER ApS | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mike Sauerberg | Chief Executive Officer | 0 companies |
| Kim Mouritzen | Management | 0 companies |
| Claus Rindal Astrup | Board of Directors | 0 companies |
| Morten Petersen | Board of Directors | 0 companies |
| Torben Bertin Hein | Board of Directors | 0 companies |
| Ole Falengreen Nielsen | Chairman | 0 companies |
| Bill Andersen | Board of Directors | 0 companies |