| Revenue | DKK -1,4M | -50% |
| EBITDA | DKK -7M | +24% |
| Net profit | DKK -19,1M | -78% |
| Total assets | DKK 23,2M | -20% |
| Equity | DKK 4,8M | -73% |
| Employees | 4 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -2.007 | -1.100 | 170 | 177 | 95 | -2.386 | -2.797 | -1.384 |
| Staff expenses | -1.048 | -2.309 | -3.285 | -3.358 | -3.590 | -4.970 | -6.383 | -5.622 |
| EBITDA | -3.055 | -3.409 | -3.144 | -3.181 | -3.495 | -7.356 | -9.179 | -7.007 |
| Depreciation & amort. | -65 | -1.236 | -1.574 | -1.911 | -1.879 | -1.351 | -1.476 | -1.851 |
| EBIT | -3.120 | -4.645 | -4.718 | -5.092 | -5.373 | -8.707 | -10.655 | -8.858 |
| Net financials | -60 | -674 | -470 | -473 | -534 | -220 | -54 | -10.257 |
| Profit before tax | -3.180 | -5.318 | -5.189 | -5.565 | -5.907 | -8.926 | -10.709 | -19.115 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -3.180 | -5.318 | -5.189 | -5.565 | -5.907 | -8.926 | -10.709 | -19.115 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 6.160 | 6.560 | 8.713 | 9.432 | 13.135 | 31.720 | 28.845 | 23.217 |
| Equity | 70 | -5.248 | 878 | -4.687 | 4.935 | 28.878 | 18.168 | 4.835 |
| Long-term debt | 5.068 | 10.840 | 6.923 | 13.208 | 7.145 | 1.734 | 1.756 | 1.596 |
| Short-term debt | 1.022 | 968 | 911 | 911 | 1.055 | 1.109 | 8.920 | 16.787 |
| Total debt | 6.089 | 11.808 | 7.834 | 14.119 | 8.200 | 2.842 | 10.676 | 18.383 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2026 | |
| Individual | 5.0% | 5.0% | 2026 | |
| Individual | 5.0% | 5.0% | 2026 | |
Solbjerghovedgaard ApS | Company | 5.0% | 5.0% | 2019 |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 50.0% | 50.0% | 2017 | |
| Individual | 15.0% | 15.0% | 2021 | |
Rafn Group ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Krag Nielsen | Chief Executive Officer | 0 companies |
| Frank Walther Juel Thomsen | Board of Directors | 0 companies |
| Oscar Erik Johan Molse | Board of Directors | 0 companies |
| Kim le Fevre Lucas | Board of Directors | 0 companies |
| Jakob Kristensen | Board of Directors | 0 companies |
| Christian Gommesen-Byrjalsen | Board of Directors | 0 companies |
| Caroline Nielsen | Board of Directors | 0 companies |
| David Erlandsson | Board of Directors | 0 companies |
| Rolf-Dieter Sigmund | Board of Directors | 0 companies |
| Daniel Kristen Haley | Board of Directors | 0 companies |
| Mark Elborn | Board of Directors | 0 companies |
| Martin Larsson | Board of Directors | 0 companies |
| Daniel Soussan | Board of Directors | 0 companies |
| Klas Berggren | Board of Directors | 0 companies |
| Jesper Lillelund | Chairman | 0 companies |