| Revenue | DKK 9,9M | -16% |
| EBITDA | DKK -515K | -162% |
| Net profit | DKK -495K | -191% |
| Total assets | DKK 4,9M | -15% |
| Equity | DKK 991K | -33% |
| Employees | 21 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.552 | 10.516 | 9.611 | 11.776 | 9.936 |
| Staff expenses | -8.241 | -10.221 | -9.243 | -10.951 | -10.451 |
| EBITDA | 310 | 295 | 329 | 825 | -515 |
| Depreciation & amort. | -5 | -6 | -29 | -28 | -41 |
| EBIT | 305 | 289 | 300 | 797 | -556 |
| Net financials | -52 | -60 | -49 | -78 | -55 |
| Profit before tax | 254 | 229 | 251 | 719 | -612 |
| Tax | 67 | 59 | 68 | 175 | -117 |
| Net profit | 186 | 170 | 183 | 544 | -495 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.718 | 5.733 | 5.182 | 5.800 | 4.911 |
| Equity | 589 | 758 | 941 | 1.486 | 991 |
| Long-term debt | 1.682 | 1.493 | 1.435 | 1.490 | 1.418 |
| Short-term debt | 3.448 | 3.441 | 2.777 | 2.825 | 2.502 |
| Total debt | 5.130 | 4.935 | 4.212 | 4.315 | 3.920 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MK Chief Executive Officer | Chief Executive Officer | 2021 |
| Former (1) | ||
FR Management | Management | 2012 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2023 | |
| Former (3) | ||
| Board of Directors | 2021 – 2023 | |
| Deputy Chairman | 2021 – 2023 | |
| Chairman | 2021 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2012 | |
| Company | 50–66.65% | 50–66.65% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Malene Krüger Sørensen | Chief Executive Officer | 0 companies |
| Flemming Rafn | Management | 0 companies |
| Karen Birgitte Mosbech | Board of Directors | 0 companies |
| Le Rune Gammeltoft | Deputy Chairman | 0 companies |
| Flemming Nylykke Andersen | Chairman | 0 companies |
| Ole Schrøder | Chairman | 0 companies |