| Revenue | DKK -302K | -85% |
| EBITDA | DKK -3,7M | -2% |
| Net profit | DKK 13,3M | +526% |
| Total assets | DKK 131,9M | +28% |
| Equity | DKK 52,4M | +33% |
| Employees | 2 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -91 | -6.806 | -830 | -643 | -2.017 | -302 |
| Staff expenses | -0 | -36 | -157 | -1.692 | -1.575 | -1.587 |
| EBITDA | -91 | -6.842 | -987 | -2.335 | -3.592 | -3.661 |
| Depreciation & amort. | -0 | -0 | -0 | -3 | -12 | -17 |
| EBIT | -91 | -6.842 | -987 | -2.338 | -3.604 | -3.678 |
| Net financials | -267 | 21.343 | 822 | 32.715 | -550 | 15.983 |
| Profit before tax | -358 | 14.501 | -166 | 30.378 | -4.154 | 12.384 |
| Tax | -24 | -30 | -803 | 502 | -1.031 | -933 |
| Net profit | -334 | 14.531 | 637 | 29.876 | -3.123 | 13.317 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 28.088 | 67.848 | 123.374 | 105.666 | 103.281 | 131.894 |
| Equity | -274 | 14.257 | 14.894 | 44.770 | 39.560 | 52.438 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 28.362 | 53.591 | 108.480 | 60.887 | 63.708 | 79.456 |
| Total debt | 28.362 | 53.591 | 108.480 | 60.887 | 63.708 | 79.456 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2018 | — | — |
KR Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LU-AL Holding ApS | Company | 50.0% | 50.0% | 2018 |
WI-SO Holding ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Kjeldgaard Munch | Management | 0 companies |
| Karsten Robæk Severinsen | Management | 0 companies |
| Jeanette Kjeldgaard Munch | Chairman | 0 companies |
| Jane Søndergaard Rasmussen | Board of Directors | 0 companies |