| Revenue | DKK -1,2M | -162% |
| EBITDA | DKK -7,2M | -1394% |
| Net profit | DKK -5,9M | -5277% |
| Total assets | DKK 50M | -15% |
| Equity | DKK 11,1M | -35% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 291 | 275 | 1.864 | 2.348 | 2.215 | 1.541 | 1.806 | 2.313 | -604 | -227 | 1.284 | 1.898 | -1.182 |
| Staff expenses | -0 | -0 | -120 | -125 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 140 | 275 | 1.744 | 2.223 | 2.261 | 121 | 2.738 | -2.787 | -804 | -5.181 | -8.578 | 553 | -7.163 |
| Depreciation & amort. | -53 | -344 | -414 | -414 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 87 | -69 | 1.330 | 1.809 | 2.261 | 121 | 2.738 | -2.787 | -804 | -5.181 | -8.578 | 553 | -7.163 |
| Net financials | -394 | -2.469 | -1.592 | -1.194 | -1.008 | -251 | -244 | -243 | -243 | -363 | -406 | -406 | -453 |
| Profit before tax | -306 | -2.538 | -262 | 614 | 1.253 | -130 | 2.494 | -3.031 | -1.048 | -5.544 | -8.984 | 147 | -7.616 |
| Tax | -67 | -558 | -57 | 136 | 276 | -29 | 549 | -667 | -230 | -1.220 | -1.976 | 32 | -1.676 |
| Net profit | -239 | -1.979 | -205 | 478 | 977 | -101 | 1.945 | -2.364 | -817 | -4.324 | -7.007 | 115 | -5.940 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 36.738 | 72.314 | 47.029 | 48.485 | 78.807 | 74.133 | 75.183 | 70.332 | 70.294 | 70.970 | 60.124 | 58.785 | 50.000 |
| Equity | 7.081 | 5.102 | 4.897 | 5.375 | 30.582 | 30.481 | 32.426 | 29.062 | 28.245 | 23.921 | 16.914 | 17.029 | 11.088 |
| Long-term debt | 29.000 | 62.680 | 39.482 | 40.526 | 41.017 | 36.822 | 35.330 | 33.144 | 35.910 | 42.008 | 40.189 | 38.674 | 37.527 |
| Short-term debt | 657 | 4.533 | 2.650 | 2.584 | 645 | 296 | 482 | 2.145 | 252 | 243 | 200 | 230 | 207 |
| Total debt | 29.657 | 67.213 | 42.132 | 43.110 | 41.662 | 37.118 | 35.812 | 35.289 | 36.161 | 42.252 | 40.389 | 38.903 | 37.734 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Management | Management | 2017 | — | — |
CW Management | Management | 2017 | — | — |
MF Management | Management | 2023 | — | — |
CB Management | Management | 2015 | — | — |
RM Management | Management | 2013 | — | — |
TK Founder | Founder | 2013 | — | — |
JS Management | Management | 2017 | — | — |
JI Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
CC Management | Management | 2022 | — | — |
AL Management | Management | 2025 | — | — |
JN Management | Management | 2019 | — | — |
JS Management | Management | 2019 | — | — |
KH Management | Management | 2018 | — | — |
LP Management | Management | 2025 | — | — |
SE Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
JK Management | Management | 2018 | — | — |
WB Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KMG 1 ApS | Company | 100.0% | 100.0% | 2017 |
PENGEKASSEN ApS | Company | 33.3% | 33.3% | 2015 |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Niklas Benjamin Winther Kejlskov | Management | 0 companies |
| Camilla Wermelin | Management | 0 companies |
| Morten Frølund Falkbøll | Management | 0 companies |
| Claus Bælum | Management | 0 companies |
| Rob MacDonald Tyson | Management | 0 companies |
| Thomas Korfix Gjøl-Trønning | Founder | 0 companies |
| Jakob Schou Midtgaard | Management | 0 companies |
| James Iain Robson | Chief Executive Officer | 0 companies |
| Claus Christensen | Management | 0 companies |
| Anna Lina Persson | Management | 0 companies |
| Julie Neerstrand Helweg | Management | 0 companies |
| Jimmi Sofus Stirring | Management | 0 companies |
| Kristina Hvitved | Management | 0 companies |
| Lars Peter Dybdahl | Management | 0 companies |
| Staffan Erik Unge | Chief Executive Officer | 0 companies |
| Jesper Kjer Jørgensen | Management | 0 companies |
| William Blake Loveless | Management | 0 companies |