| Revenue | DKK 4,9M | +0% |
| EBITDA | DKK 249K | +35% |
| Net profit | DKK 96K | +168% |
| Total assets | DKK 4,5M | +9% |
| Equity | DKK 1,3M | +8% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.351 | 1.506 | 2.195 | 3.264 | 4.029 | 4.724 | 5.449 | 3.884 | 4.866 | 4.858 |
| Staff expenses | -1.127 | -1.299 | -1.976 | -2.520 | -3.355 | -4.624 | -4.352 | -3.950 | -4.682 | -4.609 |
| EBITDA | 224 | 207 | 219 | 744 | 674 | 99 | 1.097 | -66 | 185 | 249 |
| Depreciation & amort. | -0 | -0 | -0 | -127 | -333 | -407 | -413 | -407 | -292 | -95 |
| EBIT | 224 | 207 | 219 | 618 | 341 | -308 | 685 | -472 | -107 | 153 |
| Net financials | -48 | -66 | -12 | -53 | -98 | -184 | -127 | -109 | -71 | -29 |
| Profit before tax | 176 | 141 | 207 | 565 | 243 | -492 | 557 | -581 | -178 | 124 |
| Tax | 47 | 41 | 52 | 133 | 56 | -104 | 126 | -125 | -37 | 28 |
| Net profit | 129 | 100 | 155 | 432 | 187 | -388 | 431 | -456 | -141 | 96 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.330 | 961 | 1.625 | 3.221 | 4.747 | 4.452 | 4.246 | 3.861 | 4.134 | 4.500 |
| Equity | 292 | 392 | 547 | 979 | 1.166 | 777 | 1.209 | 1.320 | 1.179 | 1.276 |
| Long-term debt | 46 | 38 | 47 | 567 | 639 | 413 | 237 | 18 | 0 | 0 |
| Short-term debt | 992 | 531 | 1.032 | 1.653 | 2.900 | 3.261 | 2.795 | 2.523 | 2.955 | 3.225 |
| Total debt | 1.038 | 569 | 1.078 | 2.220 | 3.539 | 3.674 | 3.032 | 2.541 | 2.955 | 3.225 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KSB Holding ApS | Company | 10.0% | 10.0% | 2019 |
FALKENSTRØM HOLDING ApS | Company | 33.3% | 33.3% | 2019 |
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 50.0% | 50.0% | 2006 | |
JANIMA HOLDING ApS | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Lars Skov Ibsen | Board of Directors | 0 companies |
| Kenneth Stiller Blankschøn | Board of Directors | 0 companies |