| Revenue | DKK 12K | -100% |
| EBITDA | DKK 12K | -100% |
| Net profit | DKK 9K | -100% |
| Total assets | DKK 15K | -100% |
| Equity | DKK 14K | -100% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 83.346 | 77.982 | 43.824 | 5.199 | 8.177 | 9.453 | 10.785 | 7.727 | 7.716 | 7.470 | 11.734 | 8.689 | 12 |
| Staff expenses | -47.492 | -34.860 | -19.585 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 10.087 | 24.108 | 8.919 | 5.203 | 8.179 | 9.565 | 10.785 | 7.727 | 7.716 | 7.470 | 11.734 | 8.689 | 12 |
| Depreciation & amort. | -22.992 | -18.021 | -14.074 | -3.205 | -6.237 | -6.237 | -7.796 | -4.678 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12.906 | 6.087 | -5.155 | 1.999 | 1.942 | 3.328 | 2.989 | 3.049 | 7.716 | 7.470 | 11.734 | 8.689 | 12 |
| Net financials | -4.396 | -3.613 | -5.579 | 0 | -1.005 | -725 | -411 | -7 | -82 | -133 | 11 | 147 | 0 |
| Profit before tax | -17.301 | 2.474 | -10.734 | 1.999 | 937 | 2.603 | 2.578 | 3.042 | 7.634 | 7.337 | 11.745 | 8.836 | 12 |
| Tax | -1.453 | -1.093 | -1.000 | 1.000 | -0 | -0 | -0 | 257 | -6.554 | -1.343 | 2.584 | 1.944 | 3 |
| Net profit | -15.848 | 3.566 | -9.734 | 999 | 937 | 2.603 | 2.578 | 2.785 | 14.188 | 8.680 | 9.161 | 6.892 | 9 |
| Item | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 51.563 | 46.797 | 31.099 | 26.899 | 20.305 | 13.847 | 7.744 | 10.946 | 25.288 | 10.513 | 20.869 | 18.730 | 15 |
| Equity | 6.570 | 10.136 | 575 | 1.574 | 2.511 | 5.114 | 7.692 | 10.477 | 24.665 | 10.345 | 19.506 | 16.398 | 14 |
| Long-term debt | 18.742 | 22.199 | 30.384 | 22.826 | 15.609 | 6.370 | 50 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 26.251 | 14.462 | 141 | 2.500 | 2.185 | 2.363 | 2 | 469 | 623 | 168 | 1.363 | 2.332 | 1 |
| Total debt | 44.993 | 36.661 | 30.524 | 25.325 | 17.794 | 8.733 | 52 | 469 | 623 | 168 | 1.363 | 2.332 | 1 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BB Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
JE Management | Management | 1993 | — | — |
GB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
MK Management | Management | 1999 | — | — |
NP Management | Management | 2002 | — | — |
PL Audit | Audit | 1994 | — | — |
SR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
FM Management | Management | 1993 | — | — |
HM Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KMD A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Brun Schor | Chief Executive Officer | 0 companies |
| Jens Erik Vestgaard Schmidt | Management | 0 companies |
| Gert Bendsen | Chief Executive Officer | 0 companies |
| Michael Koppelhus | Management | 0 companies |
| Niels Poulsen | Management | 0 companies |
| Peter Lauring | Audit | 0 companies |
| Susan Rose Fatum | Chief Executive Officer | 0 companies |
| Finn Madsen | Management | 0 companies |
| Henrik Martin Schlægel | Chief Executive Officer | 0 companies |
| Michael Ellegaard Sørensen | Board of Directors | 0 companies |
| Anne-Lykke Mau Jacobsen | Board of Directors | 0 companies |
| Gert Nordquist Nielsen | Board of Directors | 0 companies |
| Birgitte Førster | Board of Directors | 0 companies |
| Peter Theill | Board of Directors | 0 companies |
| Mikkel Østrup | Chairman | 0 companies |
| Jannich Kiholm Lund | Board of Directors | 0 companies |
| Merete Pilegaard Melin | Chairman | 0 companies |
| Henrik Bjørn Rasmussen | Board of Directors | 0 companies |
| Niels Harald Lillevang | Board of Directors | 0 companies |
| Erik Lykke Petersen | Board of Directors | 0 companies |
| Henrik Truels Jensen | Board of Directors | 0 companies |
| Jesper Jarlbæk | Board of Directors | 0 companies |
| Albert Friis Jensen | Board of Directors | 0 companies |
| Petri Juhani Niemi | Board of Directors | 0 companies |
| Peter Høgh | Board of Directors | 0 companies |
| Henrik Nygaard Hansen | Board of Directors | 0 companies |
| Ulla Elisabeth Kosack Madsen | Board of Directors | 0 companies |
| Petri Niemi | Board of Directors | 0 companies |
| Lise Louv | Board of Directors | 0 companies |
| Peter Sørensen | Board of Directors | 0 companies |
| Hanne Kirsten Dannersø Nielsen | Board of Directors | 0 companies |
| Rasmus Janus Selsmark | Board of Directors | 0 companies |
| Jens Munch-Hansen | Board of Directors | 0 companies |
| Janus Aaberg | Board of Directors | 0 companies |
| Tommy Valther Hansen | Chairman | 0 companies |
| Jesper Fabricius | Board of Directors | 0 companies |
| Mark Skriver Ostersen Nielsen | Board of Directors | 0 companies |
| Søren Amund Henriksen | Chairman | 0 companies |
| Mads Syrak Larsen | Board of Directors | 0 companies |
| Kaj Andreasen | Board of Directors | 0 companies |
| Jakob Brix | Board of Directors | 0 companies |
| Jakob Krejsager | Board of Directors | 0 companies |
| Camilla Malene Sommer | Board of Directors | 0 companies |