| Revenue | DKK 12,8M | +855% |
| EBITDA | DKK 78K | -29% |
| Net profit | DKK -13,9M | -246% |
| Total assets | DKK 313K | -96% |
| Equity | DKK -13,5M | -3295% |
| Employees | 19 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Revenue | -154 | 0 | 123 | 7.186 | 6.304 | 1.345 | 12.844 |
| Staff expenses | -0 | -0 | -0 | -5.742 | -5.450 | -1.234 | -12.386 |
| EBITDA | -101 | -202 | 206 | 1.445 | 854 | 111 | 78 |
| Depreciation & amort. | -0 | -0 | -13 | -54 | -73 | -452 | -574 |
| EBIT | -101 | -202 | 194 | 1.391 | 781 | -341 | -496 |
| Net financials | -658 | -85 | 837 | -3.405 | -1.583 | -3.616 | -13.395 |
| Profit before tax | -758 | -204 | 1.031 | -2.015 | -802 | -3.948 | -13.878 |
| Tax | -30 | -0 | 5 | 299 | 108 | 58 | -0 |
| Net profit | -729 | -204 | 1.025 | -2.313 | -910 | -4.006 | -13.878 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.149 | 2.568 | 4.016 | 3.715 | 7.363 | 8.817 | 313 |
| Equity | -679 | -882 | 149 | 335 | 425 | 421 | -13.457 |
| Long-term debt | 0 | 1.518 | 1.741 | 299 | 4.195 | 4.475 | 8.802 |
| Short-term debt | 2.828 | 1.933 | 2.126 | 2.695 | 2.743 | 3.921 | 4.967 |
| Total debt | 2.828 | 3.451 | 3.867 | 2.994 | 6.938 | 8.395 | 13.770 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KBC2013 ApS | Company | 33.3% | 33.3% | 2020 |
Morph Capital II ApS | Company | 15.0% | 10.0% | 2020 |
Martin Wiuff Invest ApS | Company | 15.0% | 15.0% | 2020 |
SIMPSON CAPITAL ApS | Company | 10.0% | 10.0% | 2020 |
Perceval ApS | Company | 5.0% | 5.0% | 2020 |
KBD 2019 ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Kevin Mørkvig Bjerring | Chief Executive Officer | 0 companies |
| Keld Kruse | Chairman | 0 companies |
| Niels Gade-Jacobsen | Chairman | 0 companies |
| Martin Birkholm Wiuff | Board of Directors | 0 companies |
| Henrik Christian Løwenheim Kjærsvold-Niclasen | Board of Directors | 0 companies |
| Christoffer Frederik Spangenberg | Chairman | 0 companies |
| Claus Winberg | Chairman | 0 companies |
| Jackie Phillip Michelsen | Chairman | 0 companies |
| Kasper Emmerich Dam | Board of Directors | 0 companies |
| Lasse Skov Anderson | Board of Directors | 0 companies |
| Thomas Lorenzo Simpson | Board of Directors | 0 companies |
| Kristian Bjerre-Nielsen | Board of Directors | 0 companies |