| Revenue | DKK 24,6M | +22% |
| EBITDA | DKK 1,7M | +127% |
| Net profit | DKK 867K | +115% |
| Total assets | DKK 12M | -44% |
| Equity | DKK 549K | +273% |
| Employees | 16 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 23.760 | 20.494 | 26.464 | 20.224 | 24.580 |
| Staff expenses | -0 | -0 | -15.709 | -21.901 | -16.843 |
| EBITDA | 2.895 | 1.596 | 3.014 | -6.256 | 1.663 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.895 | 1.596 | 3.014 | -6.256 | 1.663 |
| Net financials | -288 | -293 | -614 | -653 | -490 |
| Profit before tax | 2.606 | 1.258 | 2.401 | -6.908 | 1.173 |
| Tax | 569 | 256 | 514 | -1.264 | 306 |
| Net profit | 2.038 | 1.002 | 1.887 | -5.644 | 867 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 14.991 | 15.713 | 14.015 | 21.373 | 12.013 |
| Equity | 2.438 | 3.440 | 5.327 | -318 | 549 |
| Long-term debt | 3.108 | 3.233 | 3.427 | 3.427 | 3.427 |
| Short-term debt | 9.325 | 8.813 | 4.884 | 18.264 | 8.038 |
| Total debt | 12.433 | 12.046 | 8.311 | 21.690 | 11.464 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MK Management | Management | 2020 |
| Former (1) | ||
ML Management | Management | 2022 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2020 | |
| Chairman | 2020 | |
| Board of Directors | 2020 | |
| Former (1) | ||
| Board of Directors | 2020 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2026 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Kongstad Rasmussen | Management | 0 companies |
| Martin Ladefoged Bøgeskov | Management | 0 companies |
| Jan Mygdam | Board of Directors | 0 companies |
| Peter Christiansen Krage | Board of Directors | 0 companies |
| Søren Guala Krage | Chairman | 0 companies |
| Bo Tonny Tverskov | Board of Directors | 0 companies |