| Revenue | DKK 6,5M | +2% |
| EBITDA | DKK 12,9M | +156% |
| Net profit | DKK 9,1M | +118% |
| Total assets | DKK 213,6M | +4% |
| Equity | DKK 123M | +7% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.052 | 5.746 | 4.412 | 6.402 | 3.452 | 3.399 | 4.696 | 7.728 | 5.736 | 7.391 | 6.365 | 6.486 |
| Staff expenses | -118 | -157 | -0 | -0 | -0 | -0 | -0 | -0 | -23 | -0 | -0 | -0 |
| EBITDA | 5.933 | 5.589 | 4.412 | 6.402 | 3.452 | 3.399 | 4.696 | 7.728 | 31.469 | 4.491 | 5.033 | 12.870 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8 | -23 | -23 | -17 | -0 |
| EBIT | 5.933 | 5.589 | 4.412 | 6.402 | 3.452 | 3.399 | 4.696 | 7.721 | 31.446 | 4.468 | 5.016 | 12.870 |
| Net financials | -573 | -390 | -505 | -274 | 22 | -45 | -154 | -217 | 465 | -113 | 237 | -954 |
| Profit before tax | 5.361 | 5.199 | 3.907 | 6.128 | 3.475 | 3.354 | 4.541 | 7.503 | 31.912 | 4.356 | 5.252 | 11.917 |
| Tax | 1.348 | 1.274 | 918 | 1.354 | 769 | 740 | 1.002 | 1.653 | 6.900 | 906 | 1.086 | 2.848 |
| Net profit | 4.013 | 3.925 | 2.989 | 4.774 | 2.705 | 2.614 | 3.539 | 5.850 | 25.012 | 3.450 | 4.167 | 9.068 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 71.483 | 62.865 | 61.641 | 65.914 | 66.874 | 83.907 | 85.816 | 85.573 | 214.718 | 207.577 | 205.384 | 213.587 |
| Equity | 5.013 | 8.783 | 11.607 | 16.231 | 18.505 | 20.678 | 23.767 | 29.158 | 107.751 | 110.724 | 114.416 | 122.976 |
| Long-term debt | 63.445 | 52.611 | 48.059 | 47.210 | 46.499 | 55.584 | 54.858 | 53.874 | 73.749 | 73.130 | 65.550 | 65.329 |
| Short-term debt | 3.025 | 1.448 | 1.941 | 2.398 | 1.784 | 7.555 | 7.146 | 2.537 | 12.092 | 3.028 | 4.809 | 4.532 |
| Total debt | 66.470 | 54.059 | 50.000 | 49.608 | 48.283 | 63.139 | 62.004 | 56.411 | 85.841 | 76.158 | 70.359 | 69.861 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frederikshøj Topco ApS | Company | 50.0% | 50.0% | 2025 |
| Individual | 10.0% | 10.0% | 2025 | |
| Individual | 10.0% | 10.0% | 2025 | |
| Individual | 10.0% | 10.0% | 2025 | |
| Individual | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Maja Kristina Baungaard | Management | 0 companies |
| Lillan Suhr | Board of Directors | 0 companies |
| Klavs Krieger von Lowzow | Chairman | 0 companies |
| Ruth Baungaard | Board of Directors | 0 companies |
| Steffen Martin Baungaard | Chairman | 0 companies |