| Revenue | DKK 8,3M | +36% |
| EBITDA | DKK -10,5M | -282% |
| Net profit | DKK -26,6M | -323% |
| Total assets | DKK 597,6M | +17% |
| Equity | DKK 176,4M | -13% |
| Employees | 13 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 0 | 0 | 1.000 | 6.141 | 8.332 |
| Staff expenses | -11.532 | -7.651 | -6.303 | -9.902 | -11.511 |
| EBITDA | -18.526 | -15.295 | -9.614 | -2.750 | -10.497 |
| Depreciation & amort. | -0 | -0 | -0 | -157 | -0 |
| EBIT | -18.526 | -15.295 | -9.614 | -2.907 | -10.497 |
| Net financials | -93.072 | -69.337 | 13.952 | -7.716 | -22.611 |
| Profit before tax | -111.619 | -84.644 | 4.326 | -10.632 | -33.108 |
| Tax | -3.378 | -3.666 | -4.398 | -4.353 | -6.523 |
| Net profit | -108.241 | -80.979 | 8.725 | -6.279 | -26.585 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 514.050 | 505.519 | 494.151 | 509.776 | 597.620 |
| Equity | 279.192 | 200.222 | 209.219 | 202.940 | 176.355 |
| Long-term debt | 0 | 68.272 | 33.411 | 33.000 | 73.071 |
| Short-term debt | 221.219 | 228.976 | 242.099 | 265.511 | 340.856 |
| Total debt | 221.219 | 297.248 | 275.510 | 298.511 | 413.927 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MJ Management | Management | 2022 |
MK Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (1) | ||
KJ Management | Management | 2018 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2018 | |
| Board of Directors | 2018 | |
| Board of Directors | 2018 | |
| Board of Directors | 2025 | |
| Former (1) | ||
| Board of Directors | 2018 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 5–9.99% | 5% | 2018 | |
| Company | 10–14.99% | 10–14.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Justin Shedel | Management | 0 companies |
| Mikael Klempel | Chief Executive Officer | 0 companies |
| Karsten John Hjarsø | Management | 0 companies |
| Jens Hørby Jensen | Board of Directors | 0 companies |
| Peter Schäfer | Board of Directors | 0 companies |
| Brian Vaz Nedergaard | Board of Directors | 0 companies |
| Ann Christina Egsgaard Madsen | Board of Directors | 0 companies |
| Søren Martin Overgaard | Board of Directors | 0 companies |