| Revenue | DKK 3M | -15% |
| EBITDA | DKK -191K | -150% |
| Net profit | DKK -172K | -165% |
| Total assets | DKK 4,6M | -7% |
| Equity | DKK 2,8M | -12% |
| Employees | 16 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 730 | 1.824 | 3.207 | 5.044 | 4.657 | 5.908 | 3.677 | 3.558 | 3.586 | 3.049 |
| Staff expenses | -511 | -1.321 | -2.750 | -2.948 | -3.051 | -3.876 | -4.291 | -3.075 | -3.207 | -3.240 |
| EBITDA | 219 | 502 | 457 | 2.096 | 1.606 | 2.032 | -614 | 482 | 379 | -191 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -17 | -17 | -17 | -21 | -21 |
| EBIT | 219 | 502 | 457 | 2.096 | 1.606 | 2.015 | -631 | 466 | 358 | -212 |
| Net financials | -1 | -1 | -0 | -2 | -20 | -23 | -31 | -24 | -17 | -6 |
| Profit before tax | 218 | 502 | 457 | 2.094 | 1.586 | 1.992 | -662 | 442 | 341 | -218 |
| Tax | 49 | 97 | 118 | 463 | 352 | 439 | -5 | -31 | 78 | -46 |
| Net profit | 169 | 404 | 338 | 1.631 | 1.234 | 1.552 | -657 | 473 | 264 | -172 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 580 | 1.739 | 2.270 | 4.321 | 4.760 | 5.717 | 4.987 | 5.142 | 5.016 | 4.643 |
| Equity | 269 | 673 | 812 | 2.243 | 2.876 | 3.429 | 2.546 | 3.018 | 3.182 | 2.810 |
| Long-term debt | 0 | 0 | 0 | 17 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 311 | 1.065 | 1.459 | 2.052 | 1.884 | 2.283 | 2.442 | 2.124 | 1.830 | 1.833 |
| Total debt | 311 | 1.065 | 1.459 | 2.069 | 1.884 | 2.283 | 2.442 | 2.124 | 1.830 | 1.833 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2015 | — | — |
KJ Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kent Medom Holding ApS | Company | 50.0% | 50.0% | 2015 |
Kirsa Jespersen Holding ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kent Medom Christensen | Management | 0 companies |
| Kirsa Jespersen | Management | 0 companies |