| Revenue | DKK 1,7M | +18% |
| EBITDA | DKK 709K | +94% |
| Net profit | DKK 517K | +82% |
| Total assets | DKK 3,3M | +83% |
| Equity | DKK 895K | +137% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.658 | 2.769 | 2.239 | 2.243 | 2.089 | 1.694 | 958 | 1.359 | 1.089 | 1.037 | 915 | 1.421 | 1.678 |
| Staff expenses | -2.039 | -2.299 | -1.948 | -1.893 | -1.607 | -1.283 | -1.271 | -1.160 | -967 | -895 | -996 | -1.055 | -968 |
| EBITDA | -383 | 394 | 291 | 349 | 482 | 411 | -312 | 199 | 122 | 141 | -81 | 366 | 709 |
| Depreciation & amort. | -142 | -138 | -145 | -156 | -157 | -66 | -61 | -60 | -25 | -25 | -0 | -7 | -14 |
| EBIT | -525 | 256 | 146 | 193 | 325 | 346 | -373 | 140 | 97 | 116 | -81 | 359 | 695 |
| Net financials | -80 | -61 | -44 | -140 | -23 | -65 | -15 | -2 | -7 | -10 | -16 | -10 | -23 |
| Profit before tax | -364 | 195 | 101 | 53 | 302 | 281 | -327 | 138 | 90 | 126 | -97 | 349 | 672 |
| Tax | 121 | 67 | 34 | 47 | 72 | 80 | -63 | 36 | 24 | 14 | -17 | 65 | 154 |
| Net profit | -485 | 128 | 67 | 6 | 230 | 201 | -265 | 102 | 66 | 112 | -81 | 284 | 517 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.294 | 2.509 | 2.248 | 2.433 | 2.498 | 1.734 | 1.468 | 1.230 | 1.308 | 1.456 | 1.114 | 1.773 | 3.252 |
| Equity | -405 | -277 | -210 | -203 | 27 | 228 | -37 | 65 | 131 | 243 | 162 | 378 | 895 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 15 | 14 | 3 | 12 | 11 | 0 |
| Short-term debt | 2.698 | 2.785 | 2.458 | 2.636 | 2.471 | 1.501 | 1.504 | 1.151 | 1.163 | 1.210 | 940 | 1.384 | 2.357 |
| Total debt | 2.698 | 2.785 | 2.458 | 2.636 | 2.471 | 1.501 | 1.505 | 1.165 | 1.177 | 1.213 | 952 | 1.395 | 2.357 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2022 | — | — |
DK Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MULTIFLEX GRUPPEN HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Kruuse | Management | 0 companies |
| Dorthe Kruuse | Management | 0 companies |