| Revenue | DKK 36,5M | -9% |
| EBITDA | DKK -958K | -120% |
| Net profit | DKK -1M | -131% |
| Total assets | DKK 15,5M | -18% |
| Equity | DKK 2,3M | -72% |
| Employees | 42 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.898 | 5.618 | 9.792 | 13.513 | 23.111 | 33.340 | 39.963 | 36.464 |
| Staff expenses | -1.601 | -2.883 | -5.238 | -8.046 | -11.962 | -19.469 | -35.213 | -37.423 |
| EBITDA | 1.296 | 2.735 | 4.554 | 5.468 | 11.149 | 13.871 | 4.750 | -958 |
| Depreciation & amort. | -40 | -61 | -103 | -87 | -49 | -132 | -371 | -412 |
| EBIT | 1.256 | 2.674 | 4.451 | 5.380 | 11.100 | 13.739 | 4.379 | -1.370 |
| Net financials | -4 | -0 | -17 | -18 | -29 | -180 | -141 | 95 |
| Profit before tax | 1.252 | 2.674 | 4.434 | 5.363 | 11.071 | 13.559 | 4.238 | -1.275 |
| Tax | 278 | 592 | 977 | 1.183 | 2.443 | 3.012 | 960 | -255 |
| Net profit | 974 | 2.081 | 3.457 | 4.179 | 8.628 | 10.547 | 3.278 | -1.020 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.471 | 2.327 | 5.271 | 9.439 | 17.450 | 23.749 | 18.883 | 15.513 |
| Equity | 1.024 | 611 | 3.507 | 5.094 | 9.542 | 13.090 | 8.367 | 2.347 |
| Long-term debt | 0 | 0 | 0 | 211 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.447 | 1.714 | 1.764 | 4.135 | 7.907 | 10.639 | 10.487 | 13.151 |
| Total debt | 1.447 | 1.714 | 1.764 | 4.345 | 7.907 | 10.639 | 10.487 | 13.151 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
KL Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Heidelberg Holding ApS | Company | 33.3% | 33.3% | 2015 |
ITM8 Holding A/S | Company | 100.0% | 100.0% | 2020 |
Rock E Fella Holding ApS | Company | 33.3% | 33.3% | 2017 |
Kelu Holding ApS | Company | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Kofoed Høding | Chief Executive Officer | 0 companies |
| Jakob Hansen Heidelberg | Chief Executive Officer | 0 companies |
| Kenni Lund | Management | 0 companies |
| Brian Sørensen | Board of Directors | 0 companies |
| Ulf Munkedal | Chairman | 0 companies |
| Henrik Vestergaard Kastbjerg | Chairman | 0 companies |
| Claus Vesthammer | Chairman | 0 companies |
| Troels Ørting Jørgensen | Board of Directors | 0 companies |
| Thomas Lund-Sørensen | Board of Directors | 0 companies |
| Mikael Kjærgaard | Deputy Chairman | 0 companies |
| Mats Nicklas Persson | Board of Directors | 0 companies |
| Claus Nørgaard Sommer | Board of Directors | 0 companies |