| Revenue | DKK 11K | -95% |
| EBITDA | DKK 11K | -95% |
| Net profit | DKK 2K | -99% |
| Total assets | DKK 1,1M | -12% |
| Equity | DKK 931K | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.318 | 5.670 | 262 | 3.240 | 5.353 | 5.825 | 4.360 | 3.605 | 1.812 | 1.385 | 225 | 11 |
| Staff expenses | -3.689 | -4.259 | -1.771 | -3.963 | -4.241 | -4.943 | -4.194 | -4.569 | -1.926 | -0 | -0 | -0 |
| EBITDA | 590 | 1.367 | -1.509 | -723 | 1.112 | 882 | 166 | -964 | -113 | 1.385 | 225 | 11 |
| Depreciation & amort. | -0 | -0 | -53 | -195 | -36 | -41 | -46 | -76 | -69 | -87 | -0 | -0 |
| EBIT | 590 | 1.367 | -1.562 | -918 | 1.076 | 841 | 120 | -1.040 | -182 | 1.298 | 225 | 11 |
| Net financials | -9 | -7 | -2 | -32 | -61 | -2 | -3 | -20 | -65 | -17 | -9 | -8 |
| Profit before tax | 581 | 1.360 | -1.564 | -950 | 1.015 | 839 | 116 | -1.060 | -248 | 1.281 | 216 | 3 |
| Tax | 152 | 353 | -335 | 138 | -102 | 188 | 29 | -227 | -49 | 321 | 47 | 1 |
| Net profit | 429 | 1.007 | -1.229 | -1.088 | 1.118 | 651 | 88 | -833 | -198 | 960 | 168 | 2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.106 | 3.261 | 1.400 | 1.301 | 2.230 | 2.290 | 1.957 | 1.814 | 2.187 | 1.120 | 1.286 | 1.133 |
| Equity | — | — | 213 | -875 | 243 | 894 | 832 | -1 | -199 | 760 | 929 | 931 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.604 | 0 | 0 | 0 |
| Short-term debt | 1.477 | 1.723 | 1.188 | 2.176 | 1.988 | 1.396 | 1.125 | 1.815 | 782 | 359 | 357 | 202 |
| Total debt | 1.477 | 1.723 | 1.188 | 2.176 | 1.988 | 1.396 | 1.125 | 1.815 | 2.386 | 359 | 357 | 202 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
MW Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 | |
MARSELISBORG-CENTER FOR UDVIKLING, KOMPETENCE & VIDEN A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |
| Mette Wanda Balslev Seeberg | Management | 0 companies |
| Jens Heimburger | Chairman | 0 companies |