| Revenue | DKK -481K | -192% |
| EBITDA | DKK -862K | -327% |
| Net profit | DKK -3M | -13194% |
| Total assets | DKK 561K | -81% |
| Equity | DKK -1,4M | -1654% |
| Employees | 4 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 828 | 295 | 1.788 | 2.094 | 2.240 | -183 | 91 | 521 | -481 |
| Staff expenses | -760 | -501 | -1.405 | -1.874 | -1.636 | -365 | -233 | -142 | -0 |
| EBITDA | 64 | -206 | 383 | 210 | 513 | -547 | -142 | 379 | -862 |
| Depreciation & amort. | -66 | -47 | -130 | -185 | -215 | -234 | -264 | -281 | -2.041 |
| EBIT | -2 | -253 | 253 | 25 | 298 | -781 | -406 | 98 | -2.903 |
| Net financials | -17 | 5 | -12 | -27 | -10 | -34 | -68 | -240 | -175 |
| Profit before tax | -19 | -248 | 245 | 5 | 288 | -815 | -474 | -22 | -2.990 |
| Tax | -2 | -54 | 57 | 3 | 62 | -74 | -30 | -0 | -1 |
| Net profit | -17 | -194 | 188 | 2 | 226 | -742 | -444 | -22 | -2.988 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 688 | 804 | 1.260 | 1.389 | 1.600 | 1.864 | 2.536 | 2.981 | 561 |
| Equity | 33 | 383 | 571 | 573 | 798 | 57 | -388 | 90 | -1.398 |
| Long-term debt | 0 | 0 | 0 | 0 | 66 | 0 | 0 | 0 | 0 |
| Short-term debt | 655 | 421 | 689 | 812 | 736 | 1.807 | 2.923 | 2.891 | 1.959 |
| Total debt | 655 | 421 | 689 | 812 | 802 | 1.807 | 2.923 | 2.891 | 1.959 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
KE Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FG 2024 ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kevin Mørkvig Bjerring | Chief Executive Officer | 0 companies |
| Kasper Emmerich Dam | Management | 0 companies |
| Keld Kruse | Chairman | 0 companies |
| Martin Birkholm Wiuff | Board of Directors | 0 companies |
| Henrik Christian Løwenheim Kjærsvold-Niclasen | Board of Directors | 0 companies |
| Claus Winberg | Chairman | 0 companies |
| Thomas Lorenzo Simpson | Board of Directors | 0 companies |
| Kristian Bjerre-Nielsen | Board of Directors | 0 companies |