| Revenue | DKK 8,9M | +23% |
| EBITDA | DKK 2,4M | +90% |
| Net profit | DKK 1,3M | +237% |
| Total assets | DKK 22,1M | -10% |
| Equity | DKK 7,7M | +21% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.449 | 5.206 | 4.453 | 5.255 | 5.840 | 6.652 | 7.229 | 8.636 | 7.203 | 6.687 | 8.086 | 6.332 | 7.226 | 8.882 |
| Staff expenses | -0 | -0 | -2.939 | -4.026 | -4.224 | -4.860 | -6.368 | -5.691 | -5.665 | -5.706 | -5.972 | -5.217 | -5.962 | -6.450 |
| EBITDA | 1.491 | 576 | 1.514 | 1.229 | 1.616 | 1.792 | 861 | 2.922 | 1.535 | 981 | 2.094 | 1.115 | 1.264 | 2.397 |
| Depreciation & amort. | -0 | -0 | -402 | -106 | -155 | -170 | -166 | -140 | -113 | -139 | -213 | -166 | -231 | -263 |
| EBIT | 1.491 | 576 | 1.112 | 1.124 | 1.461 | 1.622 | 695 | 2.782 | 1.422 | 841 | 1.881 | 949 | 1.032 | 2.134 |
| Net financials | -277 | -255 | -323 | -291 | -337 | -205 | -283 | -354 | -442 | -414 | -439 | -485 | -527 | -436 |
| Profit before tax | 1.215 | 435 | 789 | 832 | 1.124 | 1.417 | 412 | 2.428 | 981 | 427 | 1.443 | 464 | 505 | 1.698 |
| Tax | 304 | -0 | 199 | 174 | 256 | 318 | 95 | 538 | 220 | 97 | 322 | 109 | 113 | 376 |
| Net profit | 910 | 322 | 591 | 659 | 868 | 1.099 | 317 | 1.890 | 760 | 331 | 1.120 | 355 | 392 | 1.322 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.269 | 11.263 | 15.412 | 14.071 | 16.598 | 16.691 | 21.399 | 21.783 | 19.657 | 21.015 | 23.386 | 25.242 | 24.568 | 22.146 |
| Equity | 2.746 | 2.368 | 2.958 | 3.617 | 4.485 | 4.984 | 4.701 | 4.091 | 4.851 | 4.482 | 5.602 | 5.957 | 6.350 | 7.671 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 232 | 0 | 0 | 3.537 | 3.075 | 2.497 | 1.924 |
| Short-term debt | 4.521 | 8.896 | 12.244 | 10.204 | 12.113 | 11.706 | 16.698 | 17.459 | 14.806 | 16.534 | 14.247 | 16.210 | 15.721 | 12.551 |
| Total debt | 4.521 | 8.896 | 12.244 | 10.204 | 12.113 | 11.706 | 16.698 | 17.691 | 14.806 | 16.534 | 17.784 | 19.285 | 18.218 | 14.475 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Founder | Founder | 2004 | — | — |
KS Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KSM Holding, Thisted ApS | Company | 100.0% | 100.0% | 2022 |
MOPE, THISTED ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Kai Mortensen | Founder | 0 companies |
| Kristian Stück Mortensen | Management | 0 companies |
| Jacob Morten Schousgaard | Chairman | 0 companies |
| Geert Winther Skovsgaard | Board of Directors | 0 companies |
| Lars Peter Toft Hansen | Board of Directors | 0 companies |
| Peter Mortensen | Chairman | 0 companies |
| Peter Kaas Homann | Board of Directors | 0 companies |
| Torben Toftdahl Olesen | Board of Directors | 0 companies |