| Revenue | DKK -670K | -32% |
| EBITDA | DKK -3,1M | -14% |
| Net profit | DKK -5,1M | -17% |
| Total assets | DKK 44,3M | +24% |
| Equity | DKK -3,4M | -304% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -57 | -447 | -725 | -988 | -670 |
| Staff expenses | -907 | -916 | -1.133 | -1.738 | -2.428 |
| EBITDA | -964 | -1.401 | -1.878 | -2.726 | -3.098 |
| Depreciation & amort. | -125 | -45 | -57 | -33 | -42 |
| EBIT | -1.089 | -1.446 | -1.935 | -2.759 | -3.140 |
| Net financials | -10 | -266 | -1.773 | -1.983 | -2.505 |
| Profit before tax | -1.099 | -1.712 | -4.049 | -4.803 | -5.645 |
| Tax | -242 | -213 | -350 | -467 | -584 |
| Net profit | -858 | -1.499 | -3.699 | -4.335 | -5.061 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.894 | 6.030 | 29.965 | 35.830 | 44.270 |
| Equity | 1.027 | 500 | 2.001 | 1.665 | -3.396 |
| Long-term debt | 0 | 0 | 0 | 0 | 33.022 |
| Short-term debt | 867 | 5.357 | 27.965 | 34.165 | 13.880 |
| Total debt | 867 | 5.357 | 27.965 | 34.165 | 46.902 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MK Management | Management | 2023 |
BH Chief Executive Officer | Chief Executive Officer | 2019 |
| Former (1) | ||
PM Chief Executive Officer | Chief Executive Officer | 2017 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2016 – 2017 | |
| Chairman | 2017 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Kornbek Hansen | Management | 0 companies |
| Bjarne Hansen | Chief Executive Officer | 0 companies |
| Peter Midtgaard | Chief Executive Officer | 0 companies |
| Lone Just | Board of Directors | 0 companies |
| Anne Hasløv | Chairman | 0 companies |