| Revenue | DKK 4,3M | +68% |
| EBITDA | DKK 800K | +1090% |
| Net profit | DKK 372K | +636% |
| Total assets | DKK 4,9M | +8% |
| Equity | DKK 564K | +73% |
| Employees | 30 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 2.778 | 2.654 | 2.917 | 2.420 | 2.391 | 2.728 | 3.072 | 3.724 | 3.307 | 3.148 | 1.827 | 2.575 | 4.335 |
| Staff expenses | -1.899 | -2.066 | -2.185 | -2.653 | -2.384 | -2.469 | -2.364 | -2.552 | -2.776 | -2.916 | -2.758 | -1.562 | -2.508 | -3.535 |
| EBITDA | 406 | 712 | 469 | 264 | 36 | -78 | 364 | 520 | 948 | 391 | 390 | 264 | 67 | 800 |
| Depreciation & amort. | 50 | -60 | -51 | -56 | -105 | 112 | -136 | -175 | -159 | -99 | -89 | -48 | -57 | -111 |
| EBIT | 355 | 652 | 418 | 208 | -70 | -190 | 228 | 345 | 790 | 292 | 301 | 216 | 11 | 689 |
| Net financials | -42 | -47 | -65 | -61 | -80 | -110 | -105 | -110 | -177 | -167 | -159 | -99 | -100 | -212 |
| Profit before tax | 313 | 605 | 353 | 148 | -150 | -300 | 123 | 235 | 613 | 125 | 142 | 117 | -89 | 477 |
| Tax | 78 | 151 | 88 | 34 | -27 | -66 | 27 | 52 | 135 | 28 | 31 | 31 | -20 | 105 |
| Net profit | 235 | 453 | 265 | 114 | -123 | -234 | 96 | 183 | 478 | 97 | 111 | 86 | -69 | 372 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.744 | 4.382 | 3.684 | 3.883 | 3.893 | 3.568 | 3.941 | 3.446 | 3.840 | 3.741 | 3.727 | 419 | 4.544 | 4.899 |
| Equity | 783 | 1.140 | 706 | 771 | 377 | 143 | 239 | 422 | 789 | 774 | 770 | 396 | 327 | 564 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.961 | 3.243 | 2.976 | 3.096 | 3.516 | 3.425 | 3.702 | 3.023 | 3.051 | 2.967 | 2.958 | 23 | 4.217 | 4.335 |
| Total debt | 2.961 | 3.243 | 2.976 | 3.096 | 3.516 | 3.425 | 3.702 | 3.023 | 3.051 | 2.967 | 2.958 | 23 | 4.217 | 4.335 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Founder | Founder | 2006 | — | — |
KS Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kent Lundager Larsen | Founder | 0 companies |
| Ken Sindlev | Management | 0 companies |