| Revenue | DKK -34K | -33% |
| EBITDA | DKK -34K | +33% |
| Net profit | DKK -161K | -363% |
| Total assets | DKK 2,3M | -8% |
| Equity | DKK 2,1M | -12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.341 | 1.335 | 2.345 | 1.947 | 1.214 | 1.884 | 2.047 | 2.724 | -256 | 35 | -36 | -59 | -51 | -34 |
| Staff expenses | -1.606 | -1.586 | -1.587 | -1.647 | -1.403 | -1.408 | -1.037 | -450 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -582 | -360 | 758 | 229 | -189 | 475 | 1.009 | 2.263 | -256 | 35 | -36 | -59 | -51 | -34 |
| Depreciation & amort. | -28 | -0 | -15 | -87 | -96 | -95 | -98 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -610 | -360 | 743 | 142 | -285 | 381 | 912 | 2.263 | -256 | 35 | -36 | -59 | -51 | -34 |
| Net financials | -295 | 343 | 122 | 332 | 245 | 1.122 | -802 | -53 | -307 | -240 | -365 | -35 | 11 | -127 |
| Profit before tax | -902 | -17 | 865 | 468 | 82 | 1.693 | 352 | 2.364 | -561 | -189 | -402 | -94 | -40 | -161 |
| Tax | -134 | -54 | 268 | 83 | -21 | 104 | 180 | 518 | -0 | -0 | 0 | 2 | -5 | -0 |
| Net profit | -768 | 37 | 597 | 385 | 103 | 1.588 | 172 | 1.846 | -560 | -189 | -402 | -96 | -35 | -161 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.931 | 5.686 | 6.350 | 6.525 | 5.739 | 7.319 | 7.333 | 8.695 | 3.673 | 2.957 | 2.853 | 2.677 | 2.485 | 2.291 |
| Equity | 4.481 | 4.518 | 4.900 | 5.062 | 4.940 | 6.298 | 6.238 | 7.852 | 3.047 | 2.859 | 2.775 | 2.561 | 2.405 | 2.109 |
| Long-term debt | 0 | 0 | 0 | 62 | 0 | 71 | 132 | 483 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.401 | 1.169 | 1.412 | 1.380 | 800 | 944 | 737 | 360 | 626 | 98 | 78 | 116 | 80 | 182 |
| Total debt | -1.401 | 1.169 | 1.412 | 1.442 | 800 | 1.015 | 870 | 843 | 626 | 98 | 78 | 116 | 80 | 182 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
4square Aps | Company | 50.0% | 50.0% | 2020 |
| Individual | 20.0% | 20.0% | 2020 | |
| Individual | 20.0% | 20.0% | 2020 | |
| Individual | 25.0% | 25.0% | 2017 | |
| Individual | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Göran Bertil Thorbjörn Magnusson | Chairman | 0 companies |
| Göran Helge Magnus Magnusson | Chairman | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |