| Revenue | DKK 29,7M | -12% |
| EBITDA | DKK -1,9M | -82% |
| Net profit | DKK -5,5M | -50% |
| Total assets | DKK 23,7M | -8% |
| Equity | DKK 103K | +145% |
| Employees | 73 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -1.602 | 16.737 | 44.919 | 39.094 | 33.801 | 29.698 |
| Staff expenses | -250 | -17.714 | -41.828 | -37.896 | -34.838 | -31.585 |
| EBITDA | -1.851 | -977 | 3.091 | 1.198 | -1.037 | -1.887 |
| Depreciation & amort. | -0 | -1.682 | -2.425 | -2.937 | -2.613 | -2.642 |
| EBIT | -1.851 | -2.658 | 666 | -1.739 | -3.650 | -4.529 |
| Net financials | -68 | -328 | -523 | -812 | -1.019 | -984 |
| Profit before tax | -1.919 | -2.986 | 143 | -2.551 | -4.669 | -5.514 |
| Tax | -422 | -647 | 23 | -573 | -1.000 | -0 |
| Net profit | -1.497 | -2.339 | 121 | -1.978 | -3.669 | -5.514 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 12.832 | 25.453 | 25.277 | 26.137 | 25.806 | 23.698 |
| Equity | -1.337 | -3.676 | 444 | 347 | -229 | 103 |
| Long-term debt | 11.339 | 12.608 | 11.575 | 8.578 | 5.592 | 2.367 |
| Short-term debt | 2.830 | 16.521 | 13.258 | 17.212 | 20.444 | 21.228 |
| Total debt | 14.169 | 29.129 | 24.832 | 25.790 | 26.035 | 23.595 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
PC Management | Management | 2019 | — | — |
MN Management | Management | 2019 | — | — |
AT Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Holdingselskab SH ApS | Company | 33.3% | 33.3% | 2026 |
JJ 2021 Holding ApS | Company | 10.0% | 10.0% | 2026 |
Lindegaard Attrup Holding ApS | Company | 10.0% | 10.0% | 2026 |
OSJ Holding ApS | Company | 10.0% | 10.0% | 2025 |
R. L. Salomonsen Holding ApS | Company | 5.0% | 5.0% | 2025 |
M. KANSTRUP HOLDING ApS | Company | 5.0% | 5.0% | 2026 |
JV82 Holding ApS | Company | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Kanstrup-Pedersen | Chief Executive Officer | 0 companies |
| Per Cayé-Thomasen | Management | 0 companies |
| Martin Nue Møller | Management | 0 companies |
| Andreas Tomaas Ravn | Management | 0 companies |
| Søren Hansen | Board of Directors | 0 companies |
| Jesper Jarlbæk | Chairman | 0 companies |
| Ole Steen Jørgensen | Board of Directors | 0 companies |
| Rasmus Lysholdt Salomonsen | Board of Directors | 0 companies |
| Mikkel Lindegaard Attrup | Board of Directors | 0 companies |
| Jonas Vestergård Iversen | Board of Directors | 0 companies |
| Morten Falck Larsen | Board of Directors | 0 companies |