| Revenue | DKK -45K | -30% |
| EBITDA | DKK -45K | +30% |
| Net profit | DKK -92K | -14% |
| Total assets | DKK 16,8M | +11% |
| Equity | DKK 11,7M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 298 | -46 | — | — | — | -360 | -7 | -276 | -147 | -43 | -100 | -64 | -45 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 272 | -71 | 1.180 | -402 | -1.643 | -360 | -7 | -352 | -147 | -43 | -100 | -64 | -45 |
| Depreciation & amort. | -0 | -0 | 16 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 272 | -71 | 1.164 | -402 | -1.643 | -360 | -7 | -352 | -147 | -43 | -100 | -64 | -45 |
| Net financials | 83 | 300 | 1.258 | 3.491 | -448 | 9.922 | 2.435 | -9.525 | 347 | 2.765 | 4.789 | -30 | -120 |
| Profit before tax | 355 | 229 | 1.217 | 3.222 | -795 | 9.562 | 2.428 | -9.878 | 199 | 2.722 | 4.689 | -94 | -164 |
| Tax | 70 | -6 | -5 | -25 | -53 | -0 | 70 | -0 | -0 | -0 | -0 | -13 | -72 |
| Net profit | 285 | 235 | 1.221 | 3.247 | -742 | 9.562 | 2.358 | -9.878 | 199 | 2.722 | 4.689 | -81 | -92 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 827 | 1.264 | 2.489 | 5.448 | 5.140 | 28.290 | 30.407 | 17.536 | 10.867 | 13.645 | 15.644 | 15.185 | 16.800 |
| Equity | — | 865 | 2.087 | 5.116 | 4.374 | 27.917 | 27.210 | 17.312 | 10.711 | 13.433 | 13.422 | 11.841 | 11.749 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 197 | 399 | 403 | 331 | 766 | 373 | 3.198 | 224 | 156 | 212 | 2.222 | 3.344 | 5.050 |
| Total debt | 197 | 399 | 403 | 331 | 766 | 373 | 3.198 | 224 | 156 | 212 | 2.222 | 3.344 | 5.050 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2019 | |
VOICELINK HOLDING ApS | Company | 5.0% | 5.0% | 2019 |
MT TAM Holding ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Michael Grunow | Chief Executive Officer | 0 companies |
| Steffen Vogel | Board of Directors | 0 companies |
| Klaus Kørner Andersen | Board of Directors | 0 companies |
| Lars Jensen | Chairman | 0 companies |