| Revenue | DKK 20,5M | +28% |
| EBITDA | DKK 570K | -18% |
| Net profit | DKK 402K | -19% |
| Total assets | DKK 8M | +47% |
| Equity | DKK 1,6M | +15% |
| Employees | 39 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 237 | 3.513 | 7.084 | 9.778 | 11.619 | 21.427 | 14.860 | 16.056 | 20.480 |
| Staff expenses | -507 | -3.452 | -6.221 | -9.589 | -11.067 | -18.460 | -15.657 | -15.363 | -19.910 |
| EBITDA | -270 | 61 | 863 | 189 | 551 | 2.967 | -797 | 693 | 570 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -270 | 61 | 863 | 189 | 551 | 2.967 | -797 | 693 | 570 |
| Net financials | -5 | -17 | -15 | -4 | -15 | -34 | -38 | -54 | -51 |
| Profit before tax | -276 | 44 | 848 | 185 | 536 | 2.933 | -835 | 639 | 518 |
| Tax | -60 | 14 | 188 | 48 | 123 | 651 | -183 | 143 | 117 |
| Net profit | -215 | 30 | 660 | 137 | 413 | 2.281 | -652 | 496 | 402 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 519 | 1.080 | 3.540 | 2.511 | 8.150 | 7.534 | 5.019 | 5.426 | 7.958 |
| Equity | -165 | -135 | 525 | 502 | 915 | 3.032 | 879 | 1.375 | 1.576 |
| Long-term debt | 405 | 222 | 0 | 0 | 624 | 631 | 635 | 666 | 686 |
| Short-term debt | 279 | 993 | 3.015 | 2.009 | 6.611 | 3.872 | 3.505 | 3.386 | 5.696 |
| Total debt | 685 | 1.215 | 3.015 | 2.009 | 7.235 | 4.503 | 4.140 | 4.051 | 6.382 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KG Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KGB ApS | Company | 66.7% | 66.7% | 2016 |
&PARTNERS ApS | Company | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Georg Brynningsen | Management | 0 companies |
| Morten Landry Dragsbæk | Board of Directors | 0 companies |
| Trine Storgaard Nielsen | Board of Directors | 0 companies |
| Christian Steen Laursen | Board of Directors | 0 companies |
| Frederik Peter Bodum Groth | Board of Directors | 0 companies |
| Karl Brynningsen | Chairman | 0 companies |
| Bo Hammer | Board of Directors | 0 companies |