| Revenue | DKK 79K | -20% |
| EBITDA | DKK 79K | -20% |
| Net profit | DKK 73K | -66% |
| Total assets | DKK 2,9M | -5% |
| Equity | DKK 2M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.583 | 991 | 948 | 1.365 | 973 | 776 | 669 | 34 | 186 | 658 | -0 | -30 | 99 | 79 |
| Staff expenses | -1.293 | -781 | -887 | -795 | -559 | -609 | -195 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 291 | 209 | 61 | 570 | 414 | 167 | 473 | 34 | 186 | 658 | -0 | -30 | 99 | 79 |
| Depreciation & amort. | -86 | -67 | -70 | -104 | -96 | -51 | -52 | -34 | -54 | -18 | -7 | -17 | -17 | -17 |
| EBIT | 204 | 143 | -9 | 466 | 318 | 116 | 421 | -0 | 131 | 641 | -7 | -47 | 81 | 62 |
| Net financials | -1 | -1 | -3 | -3 | -0 | 44 | 61 | 77 | 90 | 548 | 302 | 61 | 200 | 34 |
| Profit before tax | 203 | 141 | -12 | 463 | 318 | 160 | 482 | 77 | 221 | 1.189 | 294 | 14 | 282 | 96 |
| Tax | 55 | 41 | 0 | 113 | 75 | 28 | 93 | -0 | 27 | 207 | 68 | 3 | 66 | 23 |
| Net profit | 149 | 100 | -12 | 350 | 243 | 132 | 389 | 77 | 194 | 982 | 226 | 11 | 216 | 73 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 550 | 401 | 420 | 930 | 1.007 | 1.110 | 1.180 | 1.984 | 1.929 | 2.155 | 3.287 | 3.029 | 3.081 | 2.940 |
| Equity | 229 | 229 | 217 | 567 | 711 | 742 | 1.028 | 999 | 1.085 | 1.954 | 2.065 | 1.958 | 2.056 | 2.007 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 805 | 759 | 0 | 1.040 | 954 | 878 | 828 |
| Short-term debt | 312 | 166 | 201 | 363 | 296 | 368 | 152 | 181 | 78 | 201 | 182 | 117 | 146 | 105 |
| Total debt | 312 | 166 | 201 | 363 | 296 | 368 | 152 | 985 | 836 | 201 | 1.221 | 1.071 | 1.025 | 933 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kay Madsen | Founder | 0 companies |