| Revenue | DKK 1,2M | +218% |
| EBITDA | DKK 393K | +198% |
| Net profit | DKK 237K | +164% |
| Total assets | DKK 994K | +10% |
| Equity | DKK 258K | +1134% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 146 | 197 | 230 | 199 | 406 | 191 | 189 | 93 | 281 | 956 | 1.217 | 366 | 1.164 |
| Staff expenses | -249 | -227 | -149 | -209 | -202 | -220 | -225 | -1 | -347 | -708 | -883 | -768 | -771 |
| EBITDA | -103 | -30 | 81 | -10 | 204 | -29 | -36 | 92 | -66 | 248 | 334 | -402 | 393 |
| Depreciation & amort. | -0 | -0 | -4 | -22 | -22 | -22 | -22 | -18 | -0 | -0 | -25 | -49 | -49 |
| EBIT | -103 | -30 | 77 | -32 | 182 | -51 | -58 | 74 | -66 | 248 | 309 | -451 | 344 |
| Net financials | -0 | -0 | -0 | -40 | -11 | -6 | -6 | -11 | -18 | -3 | -6 | -18 | -35 |
| Profit before tax | -103 | -30 | 77 | -72 | 171 | -57 | -64 | 72 | -84 | 245 | 304 | -469 | 309 |
| Tax | -0 | -0 | -0 | -0 | 23 | -4 | -14 | 18 | -13 | 61 | 74 | -97 | 73 |
| Net profit | -103 | -30 | 77 | -72 | 148 | -53 | -50 | 54 | -71 | 183 | 230 | -372 | 237 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 58 | 142 | 294 | 311 | 293 | 311 | 159 | 251 | 314 | 633 | 1.020 | 906 | 994 |
| Equity | -23 | -53 | 24 | -48 | 99 | 46 | -4 | 51 | -20 | 163 | 393 | 21 | 258 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 81 | 195 | 270 | 360 | 191 | 265 | 163 | 200 | 334 | 470 | 619 | 885 | 737 |
| Total debt | 81 | 195 | 270 | 360 | 191 | 265 | 163 | 200 | 334 | 470 | 619 | 885 | 737 |
| 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 |
|---|---|---|
| Kim Moeslund Schmidt | Founder | 0 companies |