| Revenue | DKK -238K | -104% |
| EBITDA | DKK -554K | -118% |
| Net profit | DKK -466K | -121% |
| Total assets | DKK 782K | -70% |
| Equity | DKK 513K | -48% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.724 | 4.023 | 3.074 | — | 4.400 | 5.190 | 3.729 | 3.785 | 25.728 | 21.494 | 5.908 | 5.624 | -238 |
| Staff expenses | -2.419 | -2.645 | -3.084 | -3.586 | -3.304 | -3.664 | -4.120 | -2.854 | -9.040 | -6.901 | -3.337 | -2.341 | -315 |
| EBITDA | 1.306 | 1.378 | -11 | 745 | 1.096 | 1.525 | -391 | 931 | 16.689 | 14.594 | 2.571 | 3.011 | -554 |
| Depreciation & amort. | 428 | 337 | -410 | -490 | -438 | -853 | -1.080 | -573 | -483 | -374 | -427 | -226 | -72 |
| EBIT | 878 | 1.041 | -421 | 256 | 658 | 672 | -1.470 | 359 | 16.206 | 14.220 | 2.144 | 2.785 | -626 |
| Net financials | -54 | -15 | -70 | -212 | -69 | -210 | -259 | -200 | -35 | 381 | 153 | 59 | 29 |
| Profit before tax | 823 | 1.026 | -491 | 44 | 588 | 462 | -1.730 | 158 | 16.171 | 14.601 | 2.297 | 2.845 | -597 |
| Tax | 218 | 260 | -113 | 20 | 141 | 112 | -377 | 41 | 3.568 | 3.223 | 521 | 636 | -131 |
| Net profit | 605 | 766 | -378 | 24 | 448 | 350 | -1.353 | 117 | 12.602 | 11.378 | 1.776 | 2.209 | -466 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.254 | 7.291 | 7.022 | 7.200 | 6.835 | 12.610 | 10.890 | 4.630 | 46.719 | 25.619 | 7.304 | 2.620 | 782 |
| Equity | 4.021 | 3.786 | 2.658 | 3.262 | 3.710 | 4.150 | 2.797 | 2.915 | 4.517 | 15.895 | 5.670 | 979 | 513 |
| Long-term debt | 0 | 265 | 212 | 0 | 0 | 3.919 | 2.674 | 38 | 23 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.234 | 3.148 | 4.152 | 3.938 | 3.001 | 4.308 | 5.418 | 1.677 | 41.916 | 9.521 | 1.478 | 1.566 | 210 |
| Total debt | 2.234 | 3.414 | 4.364 | 3.938 | 3.001 | 8.227 | 8.092 | 1.715 | 41.939 | 9.521 | 1.478 | 1.566 | 210 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Founder | Founder | 1999 | — | — |
AE Unofficial title | Unofficial title | 2025 | — | — |
PR Founder | Founder | 1999 | — | — |
| Audit | 1999 | — | — | |
MT Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOLDINGSELSKABET K90 ApS | Company | 100.0% | 100.0% | 2019 |
OLE FLENSTED HOLDING ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Madsen | Founder | 0 companies |
| Andreas Egeblad Arendt | Unofficial title | 0 companies |
| Peter Rønnow Olsen | Founder | 0 companies |
| Hårbølle Revision Registreret Revisionskontor | Audit | 0 companies |
| Max Terpager | Management | 0 companies |
| Jørgen Bjørnskov | Board of Directors | 0 companies |
| Claus Kenneth Jørgensen | Board of Directors | 0 companies |
| Flemming Haahr | Chairman | 0 companies |
| Else Marie Terpager | Board of Directors | 0 companies |
| Christina Maria Terpager Lundby | Board of Directors | 0 companies |
| Ole Flensted | Board of Directors | 0 companies |
| Michael Jensen | Chairman | 0 companies |
| Nete Bech Lauridsen Tinning | Board of Directors | 0 companies |
| Jan Buch Andersen | Board of Directors | 0 companies |
| Søren Stig Ravn | Chairman | 0 companies |