| Revenue | DKK 774K | +5% |
| EBITDA | DKK 532K | -28% |
| Net profit | DKK 295K | -33% |
| Total assets | DKK 3,1M | -13% |
| Equity | DKK 2,1M | +17% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | 371 | 405 | 545 | 547 | 547 | 553 | 599 | 611 | 695 | 696 | 738 | 774 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -242 |
| EBITDA | -14 | 371 | 405 | 545 | 547 | 547 | 553 | 599 | 611 | 695 | 696 | 738 | 532 |
| Depreciation & amort. | -14 | -187 | -187 | -187 | -187 | -184 | -154 | -133 | -133 | -133 | -133 | -133 | -133 |
| EBIT | -28 | 184 | 218 | 358 | 360 | 363 | 399 | 466 | 478 | 563 | 563 | 605 | 399 |
| Net financials | -0 | -128 | -130 | -59 | -66 | -144 | -110 | -25 | -29 | -28 | -72 | -44 | -21 |
| Profit before tax | -28 | 56 | 88 | 298 | 294 | 219 | 289 | 442 | 449 | 535 | 491 | 561 | 379 |
| Tax | -8 | 14 | 21 | 63 | 60 | 48 | 64 | 97 | 102 | 116 | 108 | 124 | 84 |
| Net profit | -20 | 42 | 67 | 236 | 234 | 171 | 225 | 344 | 347 | 418 | 383 | 437 | 295 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.823 | 4.793 | 5.050 | 5.459 | 5.945 | 3.912 | 3.948 | 4.678 | 3.965 | 4.005 | 3.343 | 3.596 | 3.114 |
| Equity | 60 | 102 | 169 | 405 | 639 | 809 | 1.034 | 1.379 | 986 | 964 | 1.347 | 1.785 | 2.079 |
| Long-term debt | 4.772 | 4.438 | 4.593 | 4.733 | 4.812 | 2.490 | 2.438 | 2.814 | 2.541 | 1.765 | 1.525 | 1.244 | 453 |
| Short-term debt | 946 | 205 | 242 | 277 | 459 | 580 | 441 | 442 | 387 | 1.219 | 408 | 498 | 507 |
| Total debt | 5.717 | 4.644 | 4.835 | 5.010 | 5.271 | 3.070 | 2.878 | 3.257 | 2.928 | 2.983 | 1.933 | 1.742 | 960 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2013 | — | — |
JK Management | Management | 2020 | — | — |
CS Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KAMI Holding NextG ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Larsen | Management | 0 companies |
| Julie Kjær Uth | Management | 0 companies |
| Christoffer Skriver Larsen | Management | 0 companies |