| Revenue | DKK -82K | +896% |
| EBITDA | DKK -82K | -894% |
| Net profit | DKK -86K | -3% |
| Total assets | DKK 338K | -52% |
| Equity | DKK 308K | -22% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.216 | 3.514 | 1.149 | 473 | 2.470 | -53 | 372 | 4.053 | 471 | -8 | -82 |
| Staff expenses | -1.586 | -384 | -550 | -191 | -480 | -1.008 | -742 | -1.243 | -583 | -0 | -0 |
| EBITDA | 2.630 | 3.130 | 599 | 282 | 1.989 | -1.060 | -370 | 2.811 | -112 | -8 | -82 |
| Depreciation & amort. | -149 | -414 | -282 | -137 | -120 | -87 | -59 | -21 | -11 | -0 | -0 |
| EBIT | 2.482 | 2.716 | 317 | 145 | 1.869 | -1.147 | -429 | 2.790 | -123 | -8 | -82 |
| Net financials | -535 | 153 | 38 | -84 | -109 | 6 | -30 | -7 | -2.601 | -75 | -4 |
| Profit before tax | 1.946 | 2.869 | 355 | 60 | 1.580 | -1.141 | -459 | 2.783 | -2.724 | -84 | -86 |
| Tax | 471 | 685 | 73 | 30 | 428 | 10 | -0 | 105 | -31 | -0 | -0 |
| Net profit | 1.475 | 2.184 | 281 | 30 | 1.332 | -1.151 | -459 | 2.678 | -2.693 | -84 | -86 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.209 | 8.520 | 5.704 | 6.378 | 5.496 | 3.848 | 1.836 | 5.953 | 826 | 703 | 338 |
| Equity | 1.975 | 4.159 | 4.441 | 4.471 | 2.103 | 952 | 493 | 3.171 | 478 | 394 | 308 |
| Long-term debt | 0 | 1.653 | 90 | 0 | 0 | 51 | 135 | 71 | 0 | 0 | 0 |
| Short-term debt | 1.713 | 2.372 | 896 | 1.520 | 3.193 | 2.845 | 1.208 | 2.643 | 348 | 308 | 30 |
| Total debt | 1.713 | 4.025 | 986 | 1.520 | 3.193 | 2.896 | 1.343 | 2.714 | 348 | 308 | 30 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2017 | — | — |
FM Unofficial title | Unofficial title | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Karl Molin Group Holding A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Molin | Management | 0 companies |
| Flemming Molin | Unofficial title | 0 companies |
| Anders Hedetoft | Chairman | 0 companies |
| Benny Molin | Board of Directors | 0 companies |
| Arne Johannes Juul Jensen | Chairman | 0 companies |
| Peter Gjedde | Chairman | 0 companies |
| Lise-Lotte Molin | Board of Directors | 0 companies |
| Hans-Jürgen Müller | Board of Directors | 0 companies |