| Revenue | DKK 26K | -36% |
| EBITDA | DKK -13K | +55% |
| Net profit | DKK -12K | +42% |
| Total assets | DKK 143K | -1% |
| Equity | DKK -75K | -19% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 104 | 54 | 45 | 119 | -13 | 51 | 199 | 341 | 456 | 65 | 132 | 41 | 26 |
| Staff expenses | -180 | -70 | -114 | -26 | -0 | -0 | -0 | -153 | -117 | -0 | -64 | -12 | -0 |
| EBITDA | -76 | -16 | -69 | 93 | -13 | 51 | 199 | 188 | -214 | -73 | -12 | -29 | -13 |
| Depreciation & amort. | -4 | -7 | -7 | -3 | -0 | -0 | -1 | -19 | -13 | -7 | -0 | -0 | -0 |
| EBIT | -80 | -23 | -77 | 90 | -13 | 51 | 198 | 169 | -226 | -81 | -12 | -29 | -13 |
| Net financials | 0 | -6 | -3 | -9 | -5 | -7 | -3 | -3 | -1 | -4 | -2 | -2 | -2 |
| Profit before tax | -80 | -28 | -80 | 81 | -18 | 44 | 195 | 166 | -227 | -85 | -14 | -31 | -15 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 26 | 41 | -56 | -12 | -3 | -10 | -3 |
| Net profit | -80 | -28 | -80 | 81 | -18 | 44 | 169 | 125 | -171 | -73 | -11 | -20 | -12 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37 | 34 | 12 | 15 | 17 | 71 | 777 | 648 | 142 | 164 | 135 | 144 | 143 |
| Equity | -0 | -28 | -108 | -27 | -45 | -1 | 168 | 213 | 42 | -31 | -43 | -63 | -75 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 37 | 62 | 120 | 42 | 62 | 72 | 609 | 394 | 101 | 195 | 178 | 207 | 218 |
| Total debt | 37 | 62 | 120 | 42 | 62 | 72 | 609 | 429 | 101 | 195 | 178 | 207 | 218 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KP Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
MOUMAN ApS | Company | 25.0% | 25.0% | 2015 |
| Individual | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Plange Mouritsen | Management | 0 companies |
| Henrik Paltoft | Chairman | 0 companies |