| Revenue | DKK 2,7M | +30% |
| EBITDA | DKK 210K | +174% |
| Net profit | DKK 104K | +137% |
| Total assets | DKK 910K | +0% |
| Equity | DKK 131K | +381% |
| Employees | 6 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.154 | — | 1.996 | 1.604 | 1.824 | 2.221 | 2.501 | 3.044 | 2.092 | 2.730 |
| Staff expenses | -1.440 | -0 | -1.752 | -2.149 | -1.825 | -1.779 | -2.326 | -2.963 | -2.374 | -2.520 |
| EBITDA | -285 | 0 | 244 | -544 | -1 | 442 | 175 | 82 | -281 | 210 |
| Depreciation & amort. | -100 | -0 | -59 | -59 | -59 | -59 | -53 | -50 | -50 | -50 |
| EBIT | -385 | 0 | 185 | -603 | -60 | 383 | 122 | 32 | -331 | 160 |
| Net financials | -9 | 0 | -20 | -12 | -34 | -13 | -6 | -5 | -19 | -20 |
| Profit before tax | -395 | 0 | 165 | -622 | -101 | 364 | 116 | 27 | -351 | 139 |
| Tax | 35 | -0 | 23 | -135 | -17 | 89 | 31 | 12 | -71 | 35 |
| Net profit | -429 | 0 | 142 | -487 | -84 | 275 | 85 | 14 | -280 | 104 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.153 | 0 | 1.215 | 626 | 802 | 1.509 | 1.346 | 1.336 | 914 | 910 |
| Equity | 355 | 0 | 204 | -283 | -367 | -92 | 293 | 307 | 27 | 131 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 764 | 0 | 944 | 910 | 1.169 | 1.598 | 1.020 | 1.007 | 887 | 779 |
| Total debt | 764 | 0 | 944 | 910 | 1.169 | 1.598 | 1.020 | 1.007 | 887 | 779 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Møgelvang Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Møgelvang | Management | 0 companies |