| Revenue | DKK 367K | -17% |
| EBITDA | DKK -1K | -101% |
| Net profit | DKK -13K | -112% |
| Total assets | DKK 146K | -43% |
| Equity | DKK -343K | -4% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 67 | 111 | 138 | 362 | 264 | 121 | 320 | 319 | 441 | 364 | 410 | 443 | 367 |
| Staff expenses | -781 | -176 | -164 | -358 | -327 | -33 | -266 | -157 | -155 | -249 | -292 | -320 | -368 |
| EBITDA | -714 | -65 | -220 | 4 | -63 | 88 | 54 | 163 | 286 | 114 | 118 | 122 | -1 |
| Depreciation & amort. | -22 | -15 | -8 | -11 | -10 | -1 | -4 | -26 | -26 | -22 | -0 | -0 | -0 |
| EBIT | -736 | -80 | -227 | -7 | -73 | 87 | 49 | 136 | 260 | 92 | 118 | 122 | -1 |
| Net financials | -56 | -39 | -31 | -45 | -50 | -24 | -41 | -39 | -16 | -8 | -9 | -6 | -12 |
| Profit before tax | -792 | -119 | -258 | -51 | -123 | 64 | 8 | 97 | 243 | 85 | 109 | 116 | -14 |
| Tax | -0 | -26 | -59 | -55 | -21 | 14 | -14 | -0 | -0 | -0 | -0 | 1 | -0 |
| Net profit | -792 | -93 | -199 | 3 | -102 | 50 | 22 | 97 | 243 | 85 | 109 | 115 | -13 |
| Item | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 118 | 95 | 129 | 206 | 194 | 31 | 132 | 67 | 279 | 178 | 127 | 257 | 146 |
| Equity | -659 | -752 | -952 | -949 | -1.050 | -1.001 | -978 | -881 | -638 | -553 | -444 | -329 | -343 |
| Long-term debt | -12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 237 | 208 | 178 | 149 | 118 |
| Short-term debt | 790 | 848 | 1.081 | 1.155 | 1.245 | 1.032 | 1.110 | 948 | 680 | 524 | 393 | 438 | 371 |
| Total debt | 777 | 848 | 1.081 | 1.155 | 1.245 | 1.032 | 1.110 | 948 | 917 | 731 | 571 | 587 | 489 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KARIN MEULENGRATH HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
PALLE BENDIX HOLDING A/S | Company | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Karin Margrethe Meulengrath | Management | 0 companies |
| Palle Føns Bendix | Chairman | 0 companies |
| Mette Rønn Bendix | Board of Directors | 0 companies |
| Dagmar Helles Brendstrup | Board of Directors | 0 companies |