| Revenue | DKK 447K | -4% |
| EBITDA | DKK 58K | -38% |
| Net profit | DKK -770 | -108% |
| Total assets | DKK 1,2M | +2% |
| Equity | DKK -117K | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.842 | 1.413 | 1.436 | 1.268 | 1.223 | 328 | 176 | 369 | 995 | 838 | 943 | 620 | 464 | 447 |
| Staff expenses | -1.359 | -1.165 | -878 | -1.210 | -1.221 | -599 | -445 | -691 | -834 | -715 | -890 | -516 | -372 | -390 |
| EBITDA | 483 | 248 | 558 | 58 | 1 | -271 | -269 | -334 | 161 | 123 | 53 | 104 | 93 | 58 |
| Depreciation & amort. | 32 | -31 | -42 | -124 | -21 | -30 | -11 | -18 | -21 | -27 | -22 | -24 | -24 | -24 |
| EBIT | 452 | 217 | 515 | -65 | -20 | -300 | -280 | -353 | 140 | 96 | 31 | 80 | 69 | 34 |
| Net financials | -13 | -5 | -14 | -12 | -14 | -7 | -7 | -33 | -32 | -83 | -18 | -68 | -49 | -34 |
| Profit before tax | 439 | 211 | 501 | -77 | -34 | -307 | -286 | -386 | 109 | 13 | 14 | 12 | 20 | 1 |
| Tax | 110 | 53 | 127 | -16 | -5 | -67 | -63 | 50 | -110 | 5 | 4 | 17 | 9 | 1 |
| Net profit | 329 | 158 | 374 | -61 | -28 | -240 | -223 | -436 | 218 | 8 | 10 | -5 | 10 | -1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 992 | 1.219 | 1.463 | 1.338 | 1.372 | 677 | 426 | 613 | 937 | 852 | 1.025 | 857 | 1.148 | 1.167 |
| Equity | 409 | 470 | 748 | 588 | 560 | 320 | 97 | -357 | -139 | -131 | -122 | -127 | -117 | -117 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 268 | 31 | 274 | 344 | 651 | 713 |
| Short-term debt | 584 | 748 | 714 | 750 | 812 | 356 | 329 | 970 | 808 | 953 | 873 | 639 | 613 | 571 |
| Total debt | 584 | 748 | 714 | 750 | 812 | 356 | 329 | 970 | 1.076 | 984 | 1.147 | 983 | 1.265 | 1.284 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KI Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Ipsen | Founder | 0 companies |