| Revenue | DKK 1,6M | +23% |
| EBITDA | DKK 188K | -47% |
| Net profit | DKK 139K | -33% |
| Total assets | DKK 1,4M | +50% |
| Equity | DKK 506K | +92% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | -16 | 516 | 977 | 1.627 | 1.339 | 1.231 | 1.280 | 1.572 |
| Staff expenses | -0 | -0 | -342 | -886 | -1.087 | -1.213 | -1.200 | -927 | -1.367 |
| EBITDA | -9 | -16 | 89 | 90 | 540 | 126 | 31 | 354 | 188 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9 | -16 | 89 | 90 | 540 | 126 | 31 | 354 | 188 |
| Net financials | -19 | 132 | 114 | -3 | -8 | -17 | 29 | -72 | -2 |
| Profit before tax | -28 | 116 | 202 | 87 | 532 | 110 | 60 | 281 | 186 |
| Tax | -0 | -0 | 18 | 20 | 124 | 26 | 14 | 73 | 47 |
| Net profit | -28 | 116 | 185 | 67 | 408 | 84 | 46 | 208 | 139 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 946 | 901 | 290 | 401 | 1.201 | 1.504 | 1.158 | 953 | 1.431 |
| Equity | 22 | 56 | 211 | 170 | 467 | 351 | 276 | 264 | 506 |
| Long-term debt | 919 | 830 | 0 | 0 | 1 | 1 | 1 | 1 | 0 |
| Short-term debt | 5 | 15 | 79 | 231 | 733 | 1.152 | 881 | 688 | 925 |
| Total debt | 924 | 845 | 79 | 231 | 734 | 1.153 | 882 | 689 | 925 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KBGH Holding ApS | Company | 66.7% | 66.7% | 2022 |
ModellerVoks ApS | Company | 10.0% | 10.0% | 2024 |
| Individual | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Bjørnestad Graabæk Hjulmand | Management | 0 companies |
| Ole Tangsgaard | Chairman | 0 companies |