| Revenue | DKK 1,1M | -16% |
| EBITDA | DKK 55K | -90% |
| Net profit | DKK -602 | -100% |
| Total assets | DKK 792K | -23% |
| Equity | DKK 522K | -19% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 348 | 719 | 855 | 1.141 | 1.195 | 1.151 | 1.224 | 1.057 | 1.552 | 1.321 | 1.159 | 1.311 | 1.102 |
| Staff expenses | -425 | -609 | -740 | -955 | -992 | -935 | -929 | -898 | -1.119 | -957 | -1.351 | -781 | -1.047 |
| EBITDA | -77 | 87 | 77 | 96 | 203 | 215 | 296 | 158 | 433 | 364 | -191 | 530 | 55 |
| Depreciation & amort. | -0 | -0 | -9 | -23 | -78 | -80 | -71 | -63 | -101 | -60 | -52 | -55 | -48 |
| EBIT | -77 | 87 | 69 | 73 | 124 | 135 | 225 | 95 | 332 | 303 | -243 | 475 | 7 |
| Net financials | -1 | -27 | -11 | -52 | -28 | -12 | -12 | -50 | -14 | -10 | -7 | -1 | -4 |
| Profit before tax | -78 | 60 | 58 | 21 | 97 | 123 | 212 | 46 | 318 | 294 | -251 | 474 | 3 |
| Tax | -17 | 16 | 14 | 8 | 25 | 29 | 49 | 13 | 72 | 67 | -47 | 105 | 3 |
| Net profit | -61 | 44 | 44 | 13 | 72 | 94 | 163 | 33 | 246 | 227 | -203 | 369 | -1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 178 | 413 | 532 | 593 | 934 | 879 | 947 | 1.164 | 1.840 | 1.189 | 694 | 1.031 | 792 |
| Equity | — | 63 | 107 | 120 | 191 | 286 | 449 | 382 | 628 | 804 | 351 | 645 | 522 |
| Long-term debt | 0 | 158 | 220 | 92 | 324 | 166 | 96 | 402 | 314 | 0 | 0 | 0 | 0 |
| Short-term debt | 159 | 192 | 193 | 379 | 489 | 416 | 395 | 361 | 867 | 346 | 343 | 365 | 258 |
| Total debt | 159 | 351 | 413 | 471 | 736 | 581 | 491 | 763 | 1.181 | 346 | 343 | 365 | 258 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KN Founder | Founder | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Kevin Nyborg | Founder | 0 companies |