| Revenue | DKK 19K | -17% |
| EBITDA | DKK 9K | +146% |
| Net profit | DKK 9K | +144% |
| Total assets | DKK 221K | +3% |
| Equity | DKK 8K | +777% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 51 | 182 | 101 | 115 | 75 | 84 | 75 | 140 | 50 | 42 | 23 | 19 |
| Staff expenses | -167 | -222 | -122 | -44 | -45 | -45 | -46 | -45 | -45 | -44 | -42 | -10 |
| EBITDA | -116 | -41 | -21 | 71 | 30 | 37 | 30 | 96 | 5 | -2 | -19 | 9 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -116 | -41 | -21 | 71 | 30 | 37 | 30 | 96 | 5 | -2 | -19 | 9 |
| Net financials | -43 | -4 | -4 | -3 | -5 | -3 | -2 | -1 | -0 | -0 | -0 | -0 |
| Profit before tax | -159 | -45 | -25 | 68 | 25 | 33 | 27 | 95 | 5 | -2 | -20 | 9 |
| Tax | -33 | -8 | 17 | 15 | 6 | 7 | 6 | 21 | 1 | -0 | -0 | -0 |
| Net profit | -126 | -37 | -42 | 53 | 19 | 26 | 21 | 74 | 4 | -2 | -20 | 9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 589 | 350 | 285 | 337 | 296 | 286 | 269 | 257 | 251 | 239 | 215 | 221 |
| Equity | — | -135 | -177 | -124 | -105 | -79 | -57 | 17 | 21 | 19 | -1 | 8 |
| Long-term debt | 380 | 380 | 380 | 380 | 300 | 300 | 300 | 200 | 195 | 195 | 190 | 190 |
| Short-term debt | 320 | 119 | 95 | 80 | 100 | 65 | 27 | 40 | 35 | 26 | 26 | 23 |
| Total debt | 700 | 499 | 475 | 460 | 400 | 365 | 327 | 240 | 230 | 221 | 216 | 213 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Audit | Audit | 1986 | — | — |
MK Management | Management | 1986 | — | — |
IM Founder | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Erik Behrens | Audit | 0 companies |
| Max Kjær | Management | 0 companies |
| Inge Mathilde Kjær | Founder | 0 companies |
| Malene Borch | Board of Directors | 0 companies |
| Lars Junge | Board of Directors | 0 companies |
| Merete Dalsgaard Friis-Topholm | Board of Directors | 0 companies |
| Arne Poulsen | Board of Directors | 0 companies |
| Maria de Osa Aznar | Board of Directors | 0 companies |
| Peer Kjær | Board of Directors | 0 companies |
| Henrik Hougs Kjær | Board of Directors | 0 companies |
| John Sørensen | Board of Directors | 0 companies |