| Revenue | DKK -310K | +474% |
| EBITDA | DKK -322K | -260% |
| Net profit | DKK -355K | -32% |
| Total assets | DKK 1,5M | -18% |
| Equity | DKK -280K | -476% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.097 | — | — | — | 1.314 | 1.582 | 1.709 | 1.864 | 1.342 | 1.993 | 1.661 | 2.197 | -54 | -310 |
| Staff expenses | -939 | -0 | -0 | -0 | -1.308 | -1.330 | -1.574 | -1.647 | -1.340 | -1.527 | -1.928 | -1.996 | -582 | -23 |
| EBITDA | -15 | 0 | 0 | 0 | 7 | 253 | 134 | 217 | 2 | 467 | -267 | 202 | 201 | -322 |
| Depreciation & amort. | -72 | -0 | -0 | -0 | -70 | -80 | -79 | -108 | -65 | -83 | -76 | -68 | 418 | 5 |
| EBIT | -87 | 0 | 0 | 0 | -63 | 173 | 55 | 109 | -63 | 384 | -343 | 134 | -217 | -327 |
| Net financials | -44 | 0 | 0 | 0 | -47 | -61 | -73 | -28 | -29 | -15 | -32 | -14 | -52 | -27 |
| Profit before tax | -57 | 0 | 0 | 0 | -111 | 112 | -18 | 81 | -92 | 369 | -375 | 120 | -269 | -355 |
| Tax | -15 | -0 | -0 | -0 | -10 | 3 | -0 | 7 | -0 | 70 | -0 | -0 | -0 | -0 |
| Net profit | -42 | 0 | 0 | 0 | -101 | 109 | -18 | 74 | -92 | 299 | -375 | 120 | -269 | -355 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.618 | 0 | 0 | 0 | 0 | 0 | 3.119 | 2.612 | 2.563 | 3.360 | 3.089 | 3.069 | 1.770 | 1.451 |
| Equity | 108 | 0 | 0 | 0 | 0 | 0 | 318 | 392 | 300 | 599 | 224 | 344 | 75 | -280 |
| Long-term debt | -400 | 0 | 0 | 0 | 0 | 0 | 1.269 | 1.150 | 1.055 | 959 | 862 | 769 | 699 | 586 |
| Short-term debt | -1.110 | 0 | 0 | 0 | 0 | 0 | 1.532 | 1.070 | 1.208 | 1.801 | 2.003 | 1.957 | 996 | 1.145 |
| Total debt | -1.510 | 0 | 0 | 0 | 0 | 0 | 2.801 | 2.220 | 2.263 | 2.760 | 2.865 | 2.725 | 1.695 | 1.731 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOUSTGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Moustgaard | Management | 0 companies |