| Revenue | DKK 958K | +16% |
| EBITDA | DKK 958K | -75% |
| Net profit | DKK 36,2M | +106% |
| Total assets | DKK 532,7M | +39% |
| Equity | DKK 166,4M | +152% |
| Employees | 32 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 402 | 483 | 950 | 827 | 958 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 211 | -2.043 | 6.917 | 3.767 | 958 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 211 | -2.043 | 6.917 | 3.767 | 958 |
| Net financials | -951 | 1.401 | -9.323 | -602.159 | 35.829 |
| Profit before tax | -740 | -642 | -2.406 | -598.392 | 36.787 |
| Tax | -2.665 | 860 | 2.623 | 1.470 | 541 |
| Net profit | 1.925 | -1.502 | -5.029 | -599.862 | 36.246 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 789.009 | 762.259 | 834.248 | 384.638 | 532.741 |
| Equity | 280.860 | 283.575 | 280.787 | -319.352 | 166.434 |
| Long-term debt | 360.155 | 402.422 | 487.562 | 621.019 | 100.155 |
| Short-term debt | 145.172 | 75.979 | 61.573 | 76.133 | 257.743 |
| Total debt | 505.327 | 478.401 | 549.135 | 697.152 | 357.898 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MK Management | Management | 2023 |
| Former (3) | ||
CC Management | Management | 2013 – 2023 |
CS Management | Management | 2013 – 2013 |
US Management | Management | 2013 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2013 | |
| Board of Directors | 2021 | |
| Board of Directors | 2017 | |
| Chairman | 2013 | |
| Board of Directors | 2013 | |
| Former (8) | ||
| Board of Directors | 2013 – 2013 | |
| Board of Directors | 2013 – 2013 | |
| Board of Directors | 2013 – 2024 | |
| Board of Directors | 2013 – 2013 | |
| Board of Directors | 2013 – 2021 | |
| Board of Directors | 2015 – 2017 | |
| Chairman | 2013 – 2013 | |
| Board of Directors | 2018 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Kocher | Management | 0 companies |
| Carl-Åke Carlsson | Management | 0 companies |
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Ulrik Spork | Management | 0 companies |
| Michael Shalmi | Board of Directors | 0 companies |
| Henrik Møgelmose | Board of Directors | 0 companies |
| Andreas Rummelt | Board of Directors | 0 companies |
| Benny Dalgaard Loft | Board of Directors | 0 companies |
| Jørgen Rønnow | Board of Directors | 0 companies |
| Per Toft Valstorp | Board of Directors | 0 companies |
| Morten Aleksandr Engel | Board of Directors | 0 companies |
| Preben Haaning | Board of Directors | 0 companies |
| Henrik Kjær Hansen | Board of Directors | 0 companies |
| Michael Egede Budtz | Chairman | 0 companies |
| Steen Riisgaard | Chairman | 0 companies |
| Julie McHugh | Board of Directors | 0 companies |
| Barbara Ann Purcell | Board of Directors | 0 companies |