| Revenue | DKK 7,9M | -16% |
| EBITDA | DKK 469K | -79% |
| Net profit | DKK 45K | -98% |
| Total assets | DKK 6,5M | -34% |
| Equity | DKK 4M | -28% |
| Employees | 20 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.610 | 10.241 | 8.843 | 9.474 | 7.928 |
| Staff expenses | -2.926 | -6.801 | -6.207 | -7.251 | -7.308 |
| EBITDA | 1.684 | 3.440 | 2.636 | 2.223 | 469 |
| Depreciation & amort. | -242 | -404 | -286 | -293 | -354 |
| EBIT | 1.442 | 3.036 | 2.350 | 1.930 | 115 |
| Net financials | 5 | 33 | 50 | -75 | -70 |
| Profit before tax | 1.447 | 3.069 | 2.400 | 1.855 | 45 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.447 | 3.069 | 2.400 | 1.855 | 45 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.050 | 9.328 | 7.995 | 9.860 | 6.540 |
| Equity | 3.004 | 4.625 | 4.925 | 5.580 | 4.023 |
| Long-term debt | 325 | 251 | 152 | 107 | 266 |
| Short-term debt | 1.722 | 4.452 | 2.918 | 4.172 | 2.169 |
| Total debt | 2.047 | 4.703 | 3.070 | 4.280 | 2.435 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
KN Founder | Founder | 2013 |
BM Founder | Founder | 2013 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2013 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Nielsen | Founder | 0 companies |
| Brian Mikkelsen | Founder | 0 companies |
| Preben Stibjerg Kristensen | Board of Directors | 0 companies |