| Revenue | DKK 341K | +160% |
| EBITDA | DKK 240K | +174% |
| Net profit | DKK 238K | +168% |
| Total assets | DKK 424K | +361% |
| Equity | DKK 196K | +565% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.858 | 1.215 | 767 | 132 | 341 |
| Staff expenses | -2.202 | -1.408 | -572 | -457 | -102 |
| EBITDA | -344 | -193 | 196 | -325 | 240 |
| Depreciation & amort. | -2 | -2 | -7 | -0 | -0 |
| EBIT | -346 | -196 | 189 | -325 | 240 |
| Net financials | 0 | -311 | -4 | -23 | -2 |
| Profit before tax | -346 | -507 | 185 | -349 | 238 |
| Tax | 46 | -0 | -0 | -0 | -0 |
| Net profit | -392 | -507 | 185 | -349 | 238 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.950 | 571 | 589 | 92 | 424 |
| Equity | 628 | 122 | 307 | -42 | 196 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.322 | 450 | 283 | 134 | 229 |
| Total debt | 1.322 | 450 | 283 | 134 | 229 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
KM Management | Management | 2024 |
LB Founder | Founder | 2003 |
PS Founder | Founder | 2003 |
| Former (1) | ||
OW Audit | Audit | 2003 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2026 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2026 | |
| Company | 25–33.32% | 25–33.32% | 2013 | |
| Company | 10–14.99% | 10–14.99% | 2013 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 100% | 100% | 2025 | |
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Wanting | Audit | 0 companies |
| Kirsten Margrethe Nymann | Management | 0 companies |
| Lars Bagger Kjær | Founder | 0 companies |
| Peter Schmeltzer | Founder | 0 companies |
| Niclas Wagner Daugaard Larsen | Board of Directors | 0 companies |
| Karsten Vilman Kehler | Board of Directors | 0 companies |