| Revenue | DKK 4M | -27% |
| EBITDA | DKK -712K | -152% |
| Net profit | DKK -736K | -177% |
| Total assets | DKK 3,6M | -13% |
| Equity | DKK 142K | -84% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 243 | 673 | 927 | 401 | 960 | 901 | 1.101 | 1.282 | 1.941 | 2.370 | 3.328 | 3.036 | 5.389 | 3.960 |
| Staff expenses | -434 | -628 | -806 | -604 | -804 | -804 | -803 | -1.185 | -1.824 | -2.941 | -2.896 | -3.000 | -4.021 | -4.671 |
| EBITDA | -198 | 32 | 104 | -218 | 156 | 96 | 298 | 97 | 117 | -571 | 432 | 36 | 1.369 | -712 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -13 | -8 | -3 | -8 | -9 | -20 | -21 | -19 | -26 | -42 |
| EBIT | -198 | 32 | 104 | -218 | 143 | 88 | 295 | 89 | 108 | -591 | 411 | 16 | 1.342 | -754 |
| Net financials | -3 | -7 | -9 | -7 | -8 | -9 | -10 | -10 | -25 | -36 | -16 | -117 | -116 | -174 |
| Profit before tax | -201 | 25 | 95 | -225 | 135 | 79 | 285 | 79 | 82 | -628 | 395 | -101 | 1.226 | -928 |
| Tax | -51 | 12 | 21 | 18 | -36 | 18 | 63 | 19 | 21 | -130 | 90 | -10 | 270 | -192 |
| Net profit | -151 | 13 | 74 | -243 | 172 | 61 | 222 | 60 | 61 | -497 | 305 | -91 | 956 | -736 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 230 | 308 | 458 | 371 | 716 | 801 | 915 | 1.353 | 1.856 | 1.949 | 2.054 | 2.213 | 4.120 | 3.594 |
| Equity | — | -56 | 18 | -225 | -53 | 8 | 230 | 291 | 206 | -292 | 13 | -78 | 878 | 142 |
| Long-term debt | 153 | 208 | 250 | 240 | 0 | 255 | 235 | 237 | 110 | 91 | 91 | 163 | 333 | 119 |
| Short-term debt | 146 | 184 | 190 | 355 | 522 | 538 | 450 | 825 | 1.537 | 2.150 | 1.950 | 2.129 | 2.886 | 3.303 |
| Total debt | 299 | 392 | 440 | 595 | 769 | 793 | 685 | 1.062 | 1.647 | 2.240 | 2.041 | 2.291 | 3.218 | 3.422 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KO Management | Management | 2016 | — | — |
CV Management | Management | 2011 | — | — |
MB Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KC Gruppen ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Olsen | Management | 0 companies |
| Casper Valentin | Management | 0 companies |
| Martin Bredvad Knudsen | Founder | 0 companies |