| Revenue | DKK 20,9M | +4% |
| EBITDA | DKK -251K | -120% |
| Net profit | DKK -924K | -611% |
| Total assets | DKK 26,2M | +6% |
| Equity | DKK 6,1M | -22% |
| Employees | 25 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 20.816 | 19.849 | 22.468 | 20.190 | 20.922 |
| Staff expenses | -17.534 | -17.859 | -19.210 | -18.942 | -21.173 |
| EBITDA | 3.282 | 1.990 | 3.258 | 1.248 | -251 |
| Depreciation & amort. | -409 | -416 | -443 | -460 | -184 |
| EBIT | 2.873 | 1.574 | 2.815 | 789 | -435 |
| Net financials | -256 | -63 | -191 | -543 | -644 |
| Profit before tax | 2.616 | 1.511 | 2.625 | 246 | -1.079 |
| Tax | 582 | 336 | 586 | 65 | -155 |
| Net profit | 2.034 | 1.175 | 2.039 | 181 | -924 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 23.101 | 20.983 | 18.956 | 24.641 | 26.193 |
| Equity | 5.429 | 5.904 | 7.942 | 7.823 | 6.076 |
| Long-term debt | 0 | 0 | 0 | 0 | 542 |
| Short-term debt | 16.250 | 13.756 | 9.339 | 14.545 | 18.067 |
| Total debt | 16.294 | 13.761 | 9.339 | 15.079 | 18.609 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KE Management | Management | 2025 |
| Former (2) | ||
CE Management | Management | 2015 – 2019 |
MF Chief Executive Officer | Chief Executive Officer | 2024 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2016 | |
| Company | 10–14.99% | 10–14.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Enger | Management | 0 companies |
| Kasper Enger Nymand | Management | 0 companies |
| Matthias Felix Klarskov Illum | Chief Executive Officer | 0 companies |
| David Christensen Haugsted | Board of Directors | 0 companies |
| Per Egbert Skjold | Chairman | 0 companies |