| Revenue | DKK 755K | — |
| EBITDA | DKK 208K | -5% |
| Net profit | DKK 50K | +25% |
| Total assets | DKK 2,4M | -13% |
| Equity | DKK 617K | -24% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | — | — | — | — | 755 |
| Staff expenses | -577 | -598 | -530 | -548 | -547 |
| EBITDA | 383 | 97 | 408 | 219 | 208 |
| Depreciation & amort. | -170 | -69 | -94 | -66 | -51 |
| EBIT | 213 | 28 | 314 | 154 | 157 |
| Net financials | -65 | -144 | -87 | -111 | -91 |
| Profit before tax | 149 | -116 | 228 | 43 | 66 |
| Tax | 32 | -56 | 93 | 3 | 16 |
| Net profit | 117 | -60 | 135 | 40 | 50 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.359 | 1.552 | 2.601 | 2.811 | 2.435 |
| Equity | 701 | 641 | 776 | 816 | 617 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.616 | 903 | 1.801 | 1.974 | 1.800 |
| Total debt | 1.616 | 903 | 1.801 | 1.974 | 1.800 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MK Management | Management | 2013 |
| Former (1) | ||
IS Management | Management | 2013 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Kristensen | Management | 0 companies |
| Irene Sparre Ruskjær | Management | 0 companies |
| Kia Kuhr Kristensen | Board of Directors | 0 companies |