| Revenue | DKK -257 | -100% |
| EBITDA | DKK -257 | -100% |
| Net profit | DKK -8K | -102% |
| Total assets | DKK 845 | — |
| Equity | DKK -1,4M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.352 | 1.141 | 249 | 1.720 | 232 | 191 | 366 | 164 | 71 | 84 | 82 | 339 | -0 |
| Staff expenses | -379 | -461 | -139 | -57 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -387 | 680 | 110 | 1.663 | 231 | 191 | 366 | -15 | 71 | 84 | 82 | 339 | -0 |
| Depreciation & amort. | -292 | -367 | -347 | -396 | -263 | -242 | -2.436 | -96 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -680 | 313 | -237 | 1.267 | -32 | -50 | -2.070 | -110 | 71 | 84 | 82 | 339 | -0 |
| Net financials | -204 | -120 | -55 | -123 | -96 | -134 | -102 | -89 | -0 | -2 | -1 | -1 | -8 |
| Profit before tax | -476 | 193 | -292 | 1.145 | -128 | -184 | -2.173 | -199 | 71 | 83 | 81 | 338 | -8 |
| Tax | -119 | 60 | -44 | 315 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -357 | 133 | -247 | 829 | -128 | -184 | -2.173 | -199 | 71 | 83 | 81 | 338 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.425 | 5.479 | 5.092 | 7.503 | 6.690 | 6.631 | 4.500 | 38 | 0 | 0 | 0 | 0 | 1 |
| Equity | 1.074 | -941 | -1.188 | 612 | 484 | 407 | -1.766 | -1.964 | -1.893 | -1.811 | -1.730 | -1.392 | -1.400 |
| Long-term debt | -1.526 | 1.325 | 1.151 | 923 | 719 | 515 | 415 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -5.972 | 5.094 | 5.129 | 5.968 | 5.487 | 5.709 | 5.851 | 2.003 | 1.894 | 1.811 | 1.730 | 1.392 | 1.401 |
| Total debt | -7.498 | 6.419 | 6.280 | 6.891 | 6.206 | 6.224 | 6.266 | 2.003 | 1.894 | 1.811 | 1.730 | 1.392 | 1.401 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2006 | — | — |
MØ Founder | Founder | 2004 | — | — |
CR Founder | Founder | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Karin Blaabjerg Villumsen | Management | 0 companies |
| Michael Øgendahl | Founder | 0 companies |
| Claus Ravnborg Bjerre | Founder | 0 companies |
| Lindy Søgaard Nielsen | Board of Directors | 0 companies |
| Peter Villumsen Dalgaard | Board of Directors | 0 companies |