| Revenue | DKK 7,1M | +23% |
| EBITDA | DKK 1,4M | +215% |
| Net profit | DKK 553K | +376% |
| Total assets | DKK 21,6M | +2% |
| Equity | DKK 5,6M | +11% |
| Employees | 31 | — |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 368 | 27 | 348 | 735 | 3.800 | 3.126 | 3.495 | 3.767 | 5.913 | 5.423 | 4.729 | 5.753 | 7.084 |
| Staff expenses | -709 | -66 | -0 | -852 | -2.424 | -1.874 | -2.140 | -2.213 | -2.791 | -3.286 | -4.666 | -5.318 | -5.713 |
| EBITDA | -208 | -40 | 348 | -117 | 1.376 | 1.252 | 1.355 | 1.554 | 3.122 | 2.136 | 63 | 435 | 1.371 |
| Depreciation & amort. | 67 | -0 | -13 | -394 | -609 | -177 | -87 | -90 | -112 | -118 | -49 | -181 | -307 |
| EBIT | -274 | -40 | 335 | -510 | 767 | 1.076 | 1.268 | 1.465 | 3.010 | 2.019 | 14 | 255 | 1.065 |
| Net financials | -121 | -70 | -285 | -1.310 | -251 | -47 | -31 | -134 | -30 | -156 | -359 | -509 | -355 |
| Profit before tax | -395 | -73 | 50 | -1.820 | 516 | 1.028 | 1.237 | 1.331 | 2.980 | 1.863 | -346 | -255 | 710 |
| Tax | -93 | 18 | 46 | 19 | -279 | 228 | 211 | 295 | 659 | 408 | -74 | -54 | 157 |
| Net profit | -301 | -91 | 4 | -1.839 | 795 | 800 | 1.026 | 1.036 | 2.321 | 1.455 | -272 | -201 | 553 |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.518 | 3.089 | 5.625 | 9.484 | 9.016 | 7.073 | 9.231 | 9.640 | 13.028 | 16.335 | 17.841 | 21.266 | 21.641 |
| Equity | 1.039 | 948 | 952 | 870 | 1.908 | 2.708 | 3.734 | 4.045 | 6.116 | 6.071 | 5.228 | 5.027 | 5.581 |
| Long-term debt | 0 | 0 | 2.360 | 4.350 | 2.336 | 1.066 | 646 | 500 | 790 | 500 | 1.316 | 605 | 595 |
| Short-term debt | 2.479 | 2.141 | 2.314 | 4.264 | 4.772 | 3.299 | 4.851 | 5.095 | 6.122 | 9.764 | 11.297 | 15.633 | 15.440 |
| Total debt | 2.479 | 2.141 | 4.674 | 8.614 | 7.108 | 4.365 | 5.497 | 5.595 | 6.912 | 10.264 | 12.613 | 16.238 | 16.036 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RV Management | Management | 2022 | — | — |
KA Management | Management | 2023 | — | — |
GG Founder | Founder | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KÅ MANAGEMENT ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| René Varmdal Pedersen | Management | 0 companies |
| Karl Aage Møller Jensen | Management | 0 companies |
| Good Guys Entertainment LTD. | Founder | 0 companies |
| Jan Jimmy Renström | Chairman | 0 companies |
| Tove Kjærgaard Christensen | Board of Directors | 0 companies |
| Albert Avramovich | Board of Directors | 0 companies |
| Carsten Saengmeesee Dahl | Chairman | 0 companies |