| Revenue | DKK 132K | -15% |
| EBITDA | DKK 420K | +172% |
| Net profit | DKK 199K | +2059% |
| Total assets | DKK 4,2M | +7% |
| Equity | DKK 1,2M | +20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -66 | 44 | — | 15 | -135 | 67 | -29 | 37 | -72 | 7 | 154 | 132 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -66 | 44 | 0 | 15 | -153 | 67 | -29 | 37 | -72 | 7 | 154 | 420 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 5 | -18 | -9 | -14 | -12 | -15 | -18 | -0 | -0 |
| EBIT | -4 | -66 | 44 | 0 | 11 | -171 | 58 | -43 | 25 | -87 | -11 | 154 | 420 |
| Net financials | -245 | 349 | -315 | 0 | -419 | 4 | -83 | -88 | -95 | -77 | -116 | -166 | 67 |
| Profit before tax | -249 | 283 | -271 | 0 | -408 | -167 | -25 | -131 | -70 | -164 | -127 | -11 | 199 |
| Tax | 15 | 0 | 25 | -0 | 0 | 2 | -0 | -0 | -0 | -47 | -4 | -1 | -0 |
| Net profit | -263 | 283 | -296 | 0 | -408 | -169 | -25 | -131 | -70 | -118 | -123 | -10 | 199 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.361 | 2.712 | 2.415 | 0 | 1.845 | 1.784 | 2.835 | 2.726 | 2.471 | 3.829 | 3.703 | 3.980 | 4.245 |
| Equity | 2.315 | 2.597 | 2.251 | 0 | 1.637 | 1.468 | 1.443 | 1.312 | 1.242 | 1.125 | 1.002 | 992 | 1.191 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 47 | 114 | 164 | 0 | 205 | 316 | 1.391 | 1.414 | 1.228 | 2.704 | 2.700 | 2.988 | 3.055 |
| Total debt | 47 | 114 | 164 | 0 | 205 | 316 | 1.391 | 1.414 | 1.228 | 2.704 | 2.700 | 2.988 | 3.055 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AV Audit | Audit | 1999 | — | — |
OB Management | Management | 2016 | — | — |
PE Management | Management | 1999 | — | — |
JP Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KAMI ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 100.0% | 100.0% | 1999 | |
| Individual | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Vinther | Audit | 0 companies |
| Ole Bjørn Christensen | Management | 0 companies |
| Preben Elmsted | Management | 0 companies |
| Jens Peter Jørgensen | Management | 0 companies |
| Jens Hedegaard | Board of Directors | 0 companies |
| Helle Fløjgaard Christensen | Chairman | 0 companies |
| Keld Johansen | Board of Directors | 0 companies |
| Ejvind Jørgensen | Board of Directors | 0 companies |
| Keld Steen Nielsen | Board of Directors | 0 companies |