| Revenue | DKK 28,2M | +3% |
| EBITDA | DKK 5,7M | +1% |
| Net profit | DKK 1,5M | +59% |
| Total assets | DKK 19,7M | -6% |
| Equity | DKK 2,7M | +27% |
| Employees | 65 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 20.265 | 21.532 | 24.228 | 27.211 | 28.156 |
| Staff expenses | -15.700 | -16.772 | -19.530 | -21.609 | -22.500 |
| EBITDA | 4.356 | 4.532 | 4.637 | 5.602 | 5.657 |
| Depreciation & amort. | -1.452 | -1.631 | -3.475 | -3.677 | -3.147 |
| EBIT | 2.904 | 2.901 | 1.162 | 1.926 | 2.510 |
| Net financials | -122 | -121 | -330 | -209 | -129 |
| Profit before tax | 2.782 | 2.780 | 832 | 1.716 | 2.381 |
| Tax | 581 | 575 | 502 | 769 | 872 |
| Net profit | 2.201 | 2.206 | 330 | 947 | 1.509 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 12.487 | 10.818 | 21.589 | 20.891 | 19.720 |
| Equity | 2.774 | 2.880 | 1.960 | 2.107 | 2.666 |
| Long-term debt | 4.370 | 3.947 | 10.213 | 11.946 | 11.329 |
| Short-term debt | 5.131 | 3.840 | 9.336 | 6.743 | 5.443 |
| Total debt | 9.501 | 7.787 | 19.548 | 18.688 | 16.773 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
KM Founder | Founder | 2012 |
PM Management | Management | 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2025 | |
| Board of Directors | 2019 | |
| Former (4) | ||
| Chairman | 2019 – 2025 | |
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 2018 – 2019 | |
| Chairman | 2018 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 100% | 100% | 2013 | |
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Johannes Madsen | Founder | 0 companies |
| Preben Møller | Management | 0 companies |
| Christian Grønbæk Møller | Chairman | 0 companies |
| Ole Grønbæk Møller | Chairman | 0 companies |
| Mads Waldhauer Møller | Board of Directors | 0 companies |
| Nikolaj Andreas Madsen | Board of Directors | 0 companies |
| Amalie Caroline Svarrer | Board of Directors | 0 companies |
| Lise Lotte Møller Madsen | Chairman | 0 companies |