| Revenue | DKK 3,3M | +16% |
| EBITDA | DKK 432K | +81% |
| Net profit | DKK 296K | +171% |
| Total assets | DKK 1,4M | -17% |
| Equity | DKK 356K | +123% |
| Employees | 7 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.032 | 1.519 | 1.720 | 1.856 | 2.340 | 2.792 | 3.251 |
| Staff expenses | -1.197 | -1.952 | -1.593 | -2.077 | -2.376 | -2.553 | -2.819 |
| EBITDA | -165 | -432 | 126 | -221 | -36 | 239 | 432 |
| Depreciation & amort. | -118 | -90 | -90 | -104 | -212 | -86 | -35 |
| EBIT | -283 | -522 | 37 | -325 | -248 | 153 | 398 |
| Net financials | -3 | -29 | -31 | -33 | -35 | -20 | -23 |
| Profit before tax | -286 | -552 | 6 | -357 | -283 | 133 | 375 |
| Tax | -62 | -121 | 4 | -86 | -39 | 23 | 79 |
| Net profit | -224 | -431 | 2 | -272 | -244 | 110 | 296 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.362 | 2.371 | 1.240 | 1.379 | 1.299 | 1.636 | 1.353 |
| Equity | -174 | -605 | -602 | -874 | -118 | 160 | 356 |
| Long-term debt | 0 | -6 | -6 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.535 | 2.975 | 1.842 | 2.253 | 1.417 | 1.476 | 997 |
| Total debt | 1.535 | 2.975 | 1.842 | 2.253 | 1.417 | 1.476 | 997 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ØENS Rådgivningshus A/S | Company | 100.0% | 100.0% | 2024 |
BØVING Holding ApS | Company | 15.0% | 15.0% | 2024 |
Krat Estate ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Krat | Chief Executive Officer | 0 companies |
| Kenneth Gudmundsson | Chairman | 0 companies |
| Sebastian Bøving Jacobsen | Board of Directors | 0 companies |
| Bjørn Weber | Board of Directors | 0 companies |