| Revenue | DKK -964K | +88% |
| EBITDA | DKK -1,3M | -68% |
| Net profit | DKK 2M | -81% |
| Total assets | DKK 69M | +4% |
| Equity | DKK 13,4M | +15% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -97 | -28 | -584 | -910 | -978 | -755 | -361 | -435 | -514 | -964 |
| Staff expenses | -14 | -47 | -44 | -91 | -31 | -73 | -240 | -240 | -240 | -305 |
| EBITDA | -110 | -75 | -627 | -1.000 | -1.008 | -828 | -601 | -675 | -754 | -1.269 |
| Depreciation & amort. | -0 | -0 | -53 | -91 | -91 | -209 | -0 | -0 | -0 | -0 |
| EBIT | -110 | -75 | -680 | -1.091 | -1.099 | -1.037 | -601 | -675 | -754 | -1.269 |
| Net financials | 1 | -0 | 720 | -1.934 | 4.769 | -1.416 | 4.025 | -4.297 | 12.891 | 4.299 |
| Profit before tax | -109 | -75 | 40 | -3.025 | 3.670 | -2.453 | 3.424 | -4.973 | 12.138 | 3.030 |
| Tax | -0 | -0 | -24 | -654 | 812 | 88 | 719 | -1.116 | 1.442 | 1.007 |
| Net profit | -109 | -75 | 63 | -2.370 | 2.858 | -2.541 | 2.706 | -3.857 | 10.696 | 2.023 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 485 | 485 | 48.969 | 46.636 | 59.514 | 57.498 | 62.002 | 55.951 | 66.506 | 68.950 |
| Equity | 391 | 315 | 379 | -1.992 | 866 | -1.730 | 975 | 1.143 | 11.603 | 13.382 |
| Long-term debt | 0 | 0 | 0 | 0 | 45.000 | 45.000 | 45.000 | 40.975 | 40.975 | 40.975 |
| Short-term debt | 94 | 170 | 48.590 | 48.627 | 13.638 | 14.227 | 16.026 | 13.833 | 13.926 | 14.593 |
| Total debt | 94 | 170 | 48.590 | 48.627 | 58.638 | 59.227 | 61.026 | 54.808 | 54.901 | 55.568 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KI Founder | Founder | 2015 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2023 | |
| Individual | 50.0% | 50.0% | 2023 | |
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Klavs Ib Nielsen | Founder | 0 companies |
| Kim Møller | Chief Executive Officer | 0 companies |
| Søren Noringriis | Board of Directors | 0 companies |
| Sten Svend Færk Mortensen | Chairman | 0 companies |
| Christian Wrede Scherfig | Board of Directors | 0 companies |