| Revenue | DKK 4,4M | -9% |
| EBITDA | DKK 130K | -68% |
| Net profit | DKK 57K | -72% |
| Total assets | DKK 2,2M | -14% |
| Equity | DKK 635K | +10% |
| Employees | 16 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 115 | 2.038 | 3.026 | 4.376 | 2.269 | 4.308 | 5.884 | 4.871 | 4.421 |
| Staff expenses | -0 | -1.983 | -2.839 | -3.362 | -2.241 | -3.300 | -3.963 | -4.463 | -4.291 |
| EBITDA | 115 | 54 | 186 | 1.013 | 28 | 1.008 | 1.912 | 408 | 130 |
| Depreciation & amort. | -0 | -0 | -55 | -55 | -55 | -117 | -95 | -136 | -160 |
| EBIT | 115 | 54 | 131 | 958 | -27 | 891 | 1.817 | 273 | -30 |
| Net financials | 0 | 1 | 6 | 11 | 48 | -10 | -15 | 7 | -41 |
| Profit before tax | 115 | 55 | 137 | 969 | 21 | 881 | 1.802 | 280 | -71 |
| Tax | -0 | -0 | -0 | 225 | 18 | 208 | 410 | 74 | -128 |
| Net profit | 115 | 55 | 137 | 743 | 3 | 673 | 1.392 | 206 | 57 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 465 | 1.186 | 1.780 | 2.517 | 2.888 | 3.628 | 3.214 | 2.545 | 2.196 |
| Equity | 165 | 221 | 358 | 264 | 268 | 940 | 1.702 | 578 | 635 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 300 | 965 | 1.422 | 2.253 | 2.621 | 2.688 | 1.512 | 1.967 | 1.553 |
| Total debt | 300 | 965 | 1.422 | 2.253 | 2.621 | 2.688 | 1.512 | 1.967 | 1.553 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CRAKO ApS | Company | 50.0% | 90.0% | 2021 |
Simoni & Simoni Aps | Company | 50.0% | 10.0% | 2021 |
HTL Montage ApS | Company | 33.3% | 0.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Kochen | Management | 0 companies |