| Revenue | DKK 405K | +37% |
| EBITDA | DKK 160K | +220% |
| Net profit | DKK 172K | +170% |
| Total assets | DKK 1,8M | +13% |
| Equity | DKK 1,5M | +13% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 624 | 654 | 631 | 549 | 480 | 567 | 796 | 403 | 489 | 322 | 528 | 297 | 405 |
| Staff expenses | -838 | -844 | -891 | -315 | -508 | -400 | -548 | -603 | -457 | -442 | -477 | -247 | -246 |
| EBITDA | -215 | -190 | -260 | 234 | -28 | 167 | 248 | -200 | 32 | -120 | 50 | 50 | 160 |
| Depreciation & amort. | 55 | -55 | -1 | -0 | -0 | -0 | -0 | -5 | -5 | -4 | -0 | -0 | -0 |
| EBIT | -269 | -244 | -261 | 234 | -28 | 167 | 248 | -205 | 27 | -124 | 50 | 50 | 160 |
| Net financials | 20 | 6 | 21 | -4 | -3 | -1 | -28 | 18 | -1 | 41 | -30 | 14 | 12 |
| Profit before tax | -249 | -239 | -240 | 230 | -32 | 166 | 219 | -187 | 26 | -84 | 20 | 64 | 172 |
| Tax | -1 | -0 | -2 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -248 | -239 | -238 | 231 | -32 | 166 | 219 | -187 | 26 | -84 | 20 | 64 | 172 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.218 | 1.821 | 1.696 | 1.719 | 1.739 | 1.698 | 1.880 | 1.695 | 1.609 | 1.404 | 1.464 | 1.596 | 1.807 |
| Equity | 1.384 | 1.146 | 908 | 1.139 | 1.108 | 1.274 | 1.493 | 1.306 | 1.332 | 1.248 | 1.268 | 1.332 | 1.504 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 834 | 675 | 788 | 579 | 631 | 425 | 387 | 389 | 277 | 156 | 195 | 263 | 303 |
| Total debt | 834 | 675 | 788 | 579 | 631 | 425 | 387 | 389 | 277 | 156 | 195 | 263 | 303 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KV Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
K.V.M. HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Kaj Verner Madsen | Management | 0 companies |
| Kurt Bo Genefke | Board of Directors | 0 companies |
| Claus Guldager | Board of Directors | 0 companies |
| Marie Genefke | Board of Directors | 0 companies |