| Revenue | DKK 6M | +93% |
| EBITDA | DKK 5,9M | +91% |
| Net profit | DKK 2,2M | +289% |
| Total assets | DKK 94,2M | +19% |
| Equity | DKK 17,7M | +60% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -141 | 0 | 0 | 1.740 | 1.740 | 1.466 | 2.517 | 1.417 | 2.287 | 1.518 | 1.575 | 4.277 | 3.107 | 6.004 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.063 | 1.719 | 1.548 | 1.505 | 10.387 | 1.242 | 2.517 | 1.417 | 2.287 | 1.518 | 1.575 | 3.872 | 3.107 | 5.942 |
| Depreciation & amort. | 16 | 416 | 480 | 480 | 511 | -589 | -576 | -763 | -765 | -802 | -821 | -916 | -1.484 | -1.499 |
| EBIT | 1.047 | 1.303 | 1.068 | 1.024 | 9.876 | 653 | 1.941 | 654 | 1.522 | 716 | 754 | 2.956 | 1.622 | 4.443 |
| Net financials | 2.037 | -2.805 | -1.449 | -2.423 | -1.327 | -950 | -2.295 | -2.959 | -643 | -373 | -2.726 | -2.870 | -3.170 | -1.735 |
| Profit before tax | 913 | -1.502 | -381 | -1.399 | 8.549 | -297 | -353 | -2.305 | 879 | 343 | -1.973 | 86 | -1.548 | 2.708 |
| Tax | -80 | -2.450 | 99 | -211 | 1.837 | -122 | 98 | -400 | -7 | -200 | -116 | 230 | -371 | 488 |
| Net profit | 993 | 948 | -480 | -1.187 | 6.712 | -175 | -452 | -1.905 | 887 | 543 | -1.856 | -144 | -1.177 | 2.220 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 58.375 | 55.075 | 51.187 | 51.689 | 60.725 | 50.516 | 52.359 | 51.241 | 50.214 | 50.177 | 70.885 | 83.423 | 79.486 | 94.235 |
| Equity | -438 | 1.436 | -740 | -2.450 | 116 | 1.492 | 1.058 | -3.907 | -2.721 | -709 | 1.232 | 12.179 | 11.080 | 17.703 |
| Long-term debt | 44.271 | 40.065 | 35.884 | 35.178 | 34.330 | 33.425 | 32.194 | 31.265 | 29.890 | 28.786 | 50.088 | 48.336 | 47.659 | 46.829 |
| Short-term debt | 6.423 | 7.904 | 10.343 | 12.330 | 16.053 | 9.399 | 11.969 | 17.983 | 17.144 | 15.965 | 14.065 | 15.998 | 12.040 | 19.868 |
| Total debt | 50.693 | 47.970 | 46.227 | 47.508 | 50.383 | 42.824 | 44.163 | 49.248 | 47.035 | 44.752 | 64.153 | 64.334 | 59.699 | 66.697 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Founder | Founder | 2008 | — | — |
HH Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HGE HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Karen Marie Bang-Hansen | Founder | 0 companies |
| Hans Hougaard Bang-Hansen | Management | 0 companies |