| Revenue | DKK -277K | -220% |
| EBITDA | DKK -2,4M | +78% |
| Net profit | DKK -2,7M | +70% |
| Total assets | DKK 113,1M | -2% |
| Equity | DKK 15,1M | -15% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -40 | 2.163 | 3.519 | 4.867 | 5.050 | 4.055 | 3.169 | 3.198 | 231 | -277 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -40 | 82.535 | 7.149 | 5.829 | 750 | 6.899 | -21.801 | -36.416 | -10.772 | -2.393 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -40 | 82.535 | 7.149 | 5.829 | 750 | 6.899 | -21.801 | -36.416 | -10.772 | -2.393 |
| Net financials | 0 | -2.617 | -595 | -584 | -584 | -594 | -884 | -970 | -976 | -1.086 |
| Profit before tax | -40 | 79.919 | 6.554 | 5.245 | 166 | 6.305 | -22.685 | -37.386 | -11.748 | -3.479 |
| Tax | -0 | 17.582 | 1.540 | 1.154 | 37 | 1.387 | -4.991 | -8.225 | -2.585 | -765 |
| Net profit | -40 | 62.337 | 5.013 | 4.091 | 130 | 4.918 | -17.694 | -29.161 | -9.164 | -2.714 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20 | 186.984 | 189.287 | 190.205 | 185.914 | 192.828 | 166.316 | 127.153 | 115.165 | 113.125 |
| Equity | 10 | 61.915 | 66.928 | 71.020 | 68.949 | 73.867 | 56.173 | 27.012 | 17.849 | 15.135 |
| Long-term debt | 0 | 86.896 | 82.708 | 78.195 | 75.648 | 79.077 | 75.204 | 73.436 | 75.332 | 76.805 |
| Short-term debt | 10 | 2.259 | 2.695 | 3.540 | 4.550 | 2.244 | 2.709 | 3.082 | 948 | 913 |
| Total debt | 10 | 89.155 | 85.404 | 81.736 | 80.198 | 81.321 | 77.913 | 76.518 | 76.279 | 77.718 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BD Management | Management | 2017 | — | — |
NB Management | Management | 2017 | — | — |
CW Management | Management | 2017 | — | — |
MF Management | Management | 2023 | — | — |
WB Management | Management | 2017 | — | — |
CB Management | Management | 2017 | — | — |
JS Management | Management | 2017 | — | — |
JI Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
CC Management | Management | 2022 | — | — |
AL Management | Management | 2025 | — | — |
JN Management | Management | 2019 | — | — |
JS Management | Management | 2019 | — | — |
KH Management | Management | 2018 | — | — |
LP Management | Management | 2025 | — | — |
SE Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
CM Management | Management | 2016 | — | — |
JK Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KMG 1 ApS | Company | 100.0% | 100.0% | 2017 |
PENGEKASSEN ApS | Company | 33.3% | 33.3% | 2017 |
| Individual | 50.0% | 50.0% | 2017 | |
Aula Holding ApS | Company | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Bertel David Maigaard | Management | 0 companies |
| Niklas Benjamin Winther Kejlskov | Management | 0 companies |
| Camilla Wermelin | Management | 0 companies |
| Morten Frølund Falkbøll | Management | 0 companies |
| William Blake Loveless | Management | 0 companies |
| Claus Bælum | Management | 0 companies |
| Jakob Schou Midtgaard | Management | 0 companies |
| James Iain Robson | Chief Executive Officer | 0 companies |
| Claus Christensen | Management | 0 companies |
| Anna Lina Persson | Management | 0 companies |
| Julie Neerstrand Helweg | Management | 0 companies |
| Jimmi Sofus Stirring | Management | 0 companies |
| Kristina Hvitved | Management | 0 companies |
| Lars Peter Dybdahl | Management | 0 companies |
| Staffan Erik Unge | Chief Executive Officer | 0 companies |
| Claus Molbech Bendtsen | Management | 0 companies |
| Jesper Kjer Jørgensen | Management | 0 companies |