| Revenue | DKK -22K | -101% |
| EBITDA | DKK -24K | -101% |
| Net profit | DKK -28K | -101% |
| Total assets | DKK 1,1M | -40% |
| Equity | DKK 360K | -79% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.628 | 1.946 | 2.141 | 2.104 | 2.238 | 2.282 | 2.169 | 1.980 | 1.969 | 4.300 | -22 |
| Staff expenses | -2.013 | -1.709 | -1.697 | -975 | -1.719 | -1.576 | -1.364 | -1.368 | -1.127 | -660 | -1 |
| EBITDA | 615 | 237 | 444 | 1.129 | 519 | 698 | 804 | 612 | 843 | 3.640 | -24 |
| Depreciation & amort. | -41 | -10 | -39 | -0 | -16 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 574 | 228 | 405 | 1.129 | 503 | 698 | 804 | 612 | 843 | 3.640 | -24 |
| Net financials | 18 | 17 | 11 | -48 | 12 | -5 | -4 | -3 | -4 | -9 | -3 |
| Profit before tax | 592 | 245 | 416 | 1.081 | 514 | 692 | 800 | 610 | 839 | 3.631 | -27 |
| Tax | 149 | 62 | 104 | 255 | 115 | 153 | 177 | 135 | 185 | 801 | 1 |
| Net profit | 444 | 183 | 312 | 826 | 399 | 539 | 623 | 475 | 654 | 2.830 | -28 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.580 | 2.287 | 2.415 | 1.839 | 1.090 | 1.159 | 1.486 | 1.310 | 1.757 | 1.794 | 1.070 |
| Equity | 992 | 755 | 917 | 843 | 86 | 625 | 949 | 724 | 828 | 1.688 | 360 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.588 | 1.532 | 1.498 | 996 | 1.001 | 533 | 537 | 586 | 929 | 106 | 710 |
| Total debt | 1.588 | 1.532 | 1.498 | 996 | 1.001 | 533 | 537 | 586 | 929 | 106 | 710 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pacioli Holding IVS | Company | 15.0% | 25.0% | 2016 |
Eriska Holding ApS | Company | 33.3% | 0.0% | 2015 |
MLMC HOLDING ApS | Company | 33.3% | 33.3% | 2010 |
Torben Hem Holding IVS | Company | 15.0% | 25.0% | 2016 |
PROCOM SUPPORT ApS | Company | 50.0% | 50.0% | 2019 |
ERIKSSONS HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kjeld Madsen Skau | Management | 0 companies |
| Torben Hem | Board of Directors | 0 companies |
| Hans Krog Nielsen | Chairman | 0 companies |
| Anna Grethe Ellegaard | Board of Directors | 0 companies |
| Carsten Eriksson | Chairman | 0 companies |
| Claus Petersen | Chairman | 0 companies |
| Hans Toftgaard Sylvest | Board of Directors | 0 companies |
| Torben Kjeldgaard Trans | Board of Directors | 0 companies |
| Tommy Vigsø Sand Larsen | Board of Directors | 0 companies |