| Revenue | DKK -421K | +56% |
| EBITDA | DKK -1,5M | -9% |
| Net profit | DKK -1,4M | +6% |
| Total assets | DKK 2,1M | +50% |
| Equity | DKK -4,4M | -47% |
| Employees | 5 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 193 | -119 | -204 | -747 | -964 | -367 | -270 | -421 |
| Staff expenses | -155 | -446 | -502 | -696 | -920 | -1.036 | -1.076 | -1.047 |
| EBITDA | 38 | -565 | -723 | -1.444 | -1.885 | -1.403 | -1.346 | -1.468 |
| Depreciation & amort. | -21 | -36 | -3 | -9 | -9 | -9 | -12 | -12 |
| EBIT | 17 | -602 | -726 | -1.453 | -1.894 | -1.412 | -1.358 | -1.480 |
| Net financials | -0 | -31 | -56 | -103 | -150 | -180 | -122 | -214 |
| Profit before tax | 17 | -632 | -782 | -1.555 | -2.044 | -1.592 | -1.480 | -1.694 |
| Tax | 6 | -134 | 128 | -0 | -0 | -0 | -0 | -302 |
| Net profit | 12 | -499 | -910 | -1.555 | -2.044 | -1.592 | -1.480 | -1.392 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 718 | 903 | 1.190 | 1.096 | 721 | 665 | 1.424 | 2.142 |
| Equity | 512 | 313 | -597 | -2.208 | -4.252 | -1.499 | -2.979 | -4.371 |
| Long-term debt | 0 | 0 | 30 | 30 | 4.657 | 1.932 | 4.103 | 6.078 |
| Short-term debt | 201 | 591 | 1.757 | 3.274 | 316 | 231 | 300 | 435 |
| Total debt | 201 | 591 | 1.787 | 3.304 | 4.973 | 2.163 | 4.403 | 6.513 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2022 | — | — |
MS Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Karmo Holding ApS | Company | 100.0% | 100.0% | 2022 |
UMI Holding IVS | Company | 15.0% | 15.0% | 2020 |
| Individual | 15.0% | 15.0% | 2018 | |
MME Holding, København IVS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Kofoed Marker | Management | 0 companies |
| Mike Smed Eriksen | Management | 0 companies |