| Revenue | DKK 717K | +5% |
| EBITDA | DKK 342K | +612% |
| Net profit | DKK 219K | +992% |
| Total assets | DKK 1,2M | -32% |
| Equity | DKK 714K | -28% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 677 | 1.241 | 1.107 | 6.011 | -500 | 1.971 | 877 | 930 | 1.183 | 1.178 | 1.325 | 1.344 | 686 | 717 |
| Staff expenses | -395 | -707 | -556 | -939 | -1.064 | -1.430 | -1.505 | -1.431 | -733 | -689 | -640 | -639 | -638 | -376 |
| EBITDA | 282 | 534 | 551 | 2.125 | -1.564 | 541 | -628 | -501 | 450 | 490 | 673 | 606 | 48 | 342 |
| Depreciation & amort. | -6 | -7 | -7 | -23 | -29 | -27 | -19 | -18 | -12 | -10 | -10 | -3 | -0 | -0 |
| EBIT | 275 | 527 | 544 | 2.103 | -1.593 | 514 | -648 | -519 | 439 | 480 | 663 | 602 | 48 | 342 |
| Net financials | -24 | -19 | -20 | -118 | -25 | -52 | -130 | -110 | -51 | -14 | -87 | -92 | -16 | -54 |
| Profit before tax | 251 | 508 | 524 | 1.985 | -1.618 | 462 | -778 | -629 | 388 | 466 | 577 | 510 | 32 | 288 |
| Tax | 71 | 130 | 133 | 470 | -353 | 109 | -0 | -19 | 47 | -47 | 98 | 151 | 12 | 69 |
| Net profit | 180 | 378 | 391 | 1.514 | -1.265 | 353 | -778 | -610 | 342 | 513 | 479 | 359 | 20 | 219 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 811 | 1.150 | 2.279 | 4.460 | 2.622 | 2.222 | 1.660 | 1.518 | 1.504 | 1.352 | 1.688 | 2.382 | 1.749 | 1.183 |
| Equity | 260 | 638 | 829 | 2.143 | 878 | 1.231 | 453 | 57 | 398 | 912 | 1.140 | 1.225 | 995 | 714 |
| Long-term debt | 0 | 0 | 267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64 |
| Short-term debt | 550 | 512 | 1.183 | 2.316 | 1.744 | 990 | 1.206 | 1.461 | 1.105 | 440 | 548 | 1.157 | 753 | 405 |
| Total debt | 550 | 512 | 1.450 | 2.316 | 1.744 | 990 | 1.206 | 1.461 | 1.105 | 440 | 548 | 1.157 | 753 | 469 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KLMC Holding ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Erik Molbech | Management | 0 companies |