| Revenue | DKK 5M | -43% |
| EBITDA | DKK -346K | -117% |
| Net profit | DKK -639K | -145% |
| Total assets | DKK 13M | -11% |
| Equity | DKK 1,7M | -69% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.356 | 4.824 | 5.588 | 7.189 | 8.732 | 10.133 | 8.530 | 7.513 | 8.630 | 10.672 | 9.964 | 8.895 | 5.028 |
| Staff expenses | -1.264 | -1.656 | -1.966 | -2.785 | -2.574 | -2.856 | -2.669 | -2.293 | -2.921 | -3.749 | -4.029 | -6.848 | -5.374 |
| EBITDA | 5.092 | 3.168 | 3.623 | 4.404 | 6.158 | 7.277 | 5.860 | 5.221 | 5.709 | 6.923 | 5.935 | 2.046 | -346 |
| Depreciation & amort. | -134 | -130 | -169 | -234 | -152 | -162 | -168 | -130 | -35 | -60 | -76 | -128 | -133 |
| EBIT | 4.958 | 3.038 | 3.453 | 4.170 | 6.006 | 7.115 | 5.692 | 5.090 | 5.674 | 6.863 | 5.859 | 1.919 | -479 |
| Net financials | -30 | 22 | 12 | 27 | 38 | 68 | 77 | 112 | -18 | -25 | -20 | -99 | -312 |
| Profit before tax | 4.928 | 3.060 | 3.465 | 4.198 | 6.044 | 7.183 | 5.769 | 5.203 | 5.656 | 6.838 | 5.839 | 1.819 | -792 |
| Tax | 1.239 | 763 | 847 | 1.000 | 1.324 | 1.584 | 1.274 | 1.159 | 1.236 | 1.512 | 1.290 | 405 | -153 |
| Net profit | 3.690 | 2.297 | 2.618 | 3.197 | 4.720 | 5.599 | 4.495 | 4.044 | 4.420 | 5.327 | 4.549 | 1.414 | -639 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.165 | 8.473 | 8.468 | 9.560 | 12.126 | 12.776 | 10.428 | 12.925 | 15.707 | 16.363 | 14.849 | 14.615 | 13.044 |
| Equity | 6.120 | 5.217 | 5.835 | 6.532 | 8.252 | 9.351 | 8.346 | 7.990 | 8.366 | 9.272 | 8.495 | 5.360 | 1.660 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65 | 92 | 1.315 | 2.474 | 2.161 | 5.319 |
| Short-term debt | 3.045 | 3.102 | 2.607 | 2.997 | 3.862 | 3.424 | 2.082 | 4.871 | 7.246 | 5.774 | 3.865 | 7.074 | 6.065 |
| Total debt | 3.045 | 3.102 | 2.607 | 2.997 | 3.862 | 3.424 | 2.082 | 4.936 | 7.338 | 7.089 | 6.339 | 9.235 | 11.384 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2023 | — | — |
LB Management | Management | 2026 | — | — |
EM Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
KAMI Holding NextG ApS | Company | 33.3% | 33.3% | 2020 |
| Individual | 100.0% | 100.0% | 2004 | |
| Individual | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Maul Meyer | Management | 0 companies |
| Lars-Ove Bertil Holm | Management | 0 companies |
| Erik Müller | Management | 0 companies |
| Stylianos Ploumis | Board of Directors | 0 companies |
| Lutz Galaburda | Board of Directors | 0 companies |
| Julie Kjær Uth | Board of Directors | 0 companies |
| Christoffer Skriver Larsen | Board of Directors | 0 companies |
| Karin Skodborg Larsen | Board of Directors | 0 companies |
| Nikolaos Petropoulos | Chairman | 0 companies |
| Georgios Samoilis | Board of Directors | 0 companies |
| Kevin Klaus Kläser | Board of Directors | 0 companies |
| Johannes Walter Kühn | Board of Directors | 0 companies |
| Knud Kjær | Board of Directors | 0 companies |