| Revenue | DKK 0 | — |
| EBITDA | DKK -234K | +64% |
| Net profit | DKK 20,1M | +0% |
| Total assets | DKK 168,9M | +29% |
| Equity | DKK 80M | +34% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 81.018 | 39.343 | -37 | -132 | 28.395 | 25.876 | 25.454 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -19.792 | -0 | -0 | -0 | -100 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -209.661 | -30.234 | -37 | -132 | 28.737 | 41.516 | 33.073 | -504 | -1.476 | -1.789 | -654 | -234 |
| Depreciation & amort. | -501 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -210.162 | -30.234 | -37 | -132 | 28.737 | 41.516 | 33.073 | -504 | -1.476 | -1.789 | -654 | -234 |
| Net financials | -6.102 | -66.726 | 763 | 4.656 | 97.710 | 101.086 | 87.027 | 13.449 | 13.861 | -3.061 | 28.948 | 402 |
| Profit before tax | -216.264 | -96.960 | 726 | 4.524 | 126.447 | 142.602 | 120.100 | 12.945 | 12.385 | -4.850 | 28.294 | 168 |
| Tax | 62.390 | -28.053 | 175 | -6.563 | 10.118 | 14.993 | 16.304 | 511 | 1.551 | 138 | 8.139 | -19.978 |
| Net profit | -278.654 | -68.907 | 551 | 11.087 | 116.329 | 127.609 | 103.796 | 12.434 | 10.834 | -4.988 | 20.155 | 20.146 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 583.640 | 530.310 | 4.584 | 16.037 | 601.149 | 666.878 | 801.731 | 70.489 | 94.929 | 93.867 | 130.727 | 168.871 |
| Equity | -1.129.526 | -1.195.610 | 518 | 11.605 | -260.697 | -134.001 | -26.879 | 33.847 | 44.681 | 39.693 | 59.848 | 79.995 |
| Long-term debt | 763.844 | 1.413.231 | 1.322 | 1.903 | 756.116 | 702.322 | 744.693 | 35.342 | 45.391 | 42.768 | 43.655 | 67.191 |
| Short-term debt | 899.406 | 290.204 | 2.743 | 2.529 | 73.590 | 48.580 | 30.544 | 1.300 | 4.857 | 9.305 | 16.890 | 1.454 |
| Total debt | 1.663.250 | 1.703.435 | 4.065 | 4.432 | 829.706 | 750.902 | 775.237 | 36.642 | 50.248 | 52.073 | 60.545 | 68.645 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FAMKAA INVEST ApS | Company | 100.0% | 100.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Kaa Andersen | Management | 0 companies |
| Michael Brag | Chairman | 0 companies |