| Revenue | DKK 760K | +27% |
| EBITDA | DKK -86K | +23% |
| Net profit | DKK -95K | +23% |
| Total assets | DKK 149K | -17% |
| Equity | DKK -137K | -221% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -252 | 617 | 1.049 | 1.758 | 1.446 | 1.146 | 771 | 814 | 464 | 615 | 598 | 760 |
| Staff expenses | -292 | -686 | -802 | -1.227 | -811 | -801 | -817 | -793 | -555 | -495 | -710 | -846 |
| EBITDA | 102 | -69 | -92 | -109 | 156 | 345 | -47 | 21 | -90 | 120 | -112 | -86 |
| Depreciation & amort. | -31 | -32 | 28 | 28 | 22 | 11 | 6 | 9 | -0 | 15 | -11 | -8 |
| EBIT | 71 | -101 | -121 | -137 | 133 | 334 | -53 | 11 | -90 | 105 | -123 | -94 |
| Net financials | -0 | -0 | 0 | -2 | -2 | -1 | -2 | -0 | -1 | -1 | -1 | -0 |
| Profit before tax | 71 | -101 | -121 | -140 | 131 | 333 | -55 | 11 | -91 | 104 | -124 | -95 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 71 | -101 | -121 | -140 | 131 | 333 | -55 | 11 | -91 | 104 | -124 | -95 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 272 | 215 | 313 | 287 | 188 | 202 | 212 | 202 | 162 | 231 | 178 | 149 |
| Equity | 9 | -92 | -213 | -353 | -221 | 112 | 57 | 68 | -23 | 81 | -43 | -137 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | -71 | -29 | -37 | 0 | 0 | 77 | 0 |
| Short-term debt | -264 | 307 | 526 | 639 | 410 | 162 | 184 | 171 | 185 | 150 | 144 | 196 |
| Total debt | -264 | 307 | 526 | 639 | 410 | 91 | 155 | 134 | 185 | 150 | 178 | 196 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KI Founder | Founder | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2023 | |
| Individual | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Ivanhoe Salling | Founder | 0 companies |