| Revenue | DKK 351K | +19% |
| EBITDA | DKK -529K | +15% |
| Net profit | DKK -909K | -59% |
| Total assets | DKK 1,9M | -19% |
| Equity | DKK -616K | -310% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 1.769 | 409 | 295 | 351 |
| Staff expenses | -545 | -939 | -916 | -880 |
| EBITDA | 1.224 | -530 | -621 | -529 |
| Depreciation & amort. | -10 | -50 | -55 | -80 |
| EBIT | 1.214 | -580 | -676 | -609 |
| Net financials | -6 | -31 | -52 | -59 |
| Profit before tax | 1.208 | -611 | -727 | -668 |
| Tax | 275 | -130 | -157 | 241 |
| Net profit | 933 | -480 | -570 | -909 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 1.895 | 1.867 | 2.325 | 1.881 |
| Equity | 973 | 771 | 294 | -616 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 878 | 1.096 | 2.032 | 2.497 |
| Total debt | 878 | 1.096 | 2.032 | 2.497 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KMNielsen Holding ApS | Company | 33.3% | 33.3% | 2020 |
Mieritz Trading ApS | Company | 33.3% | 33.3% | 2021 |
| Individual | 15.0% | 15.0% | 2023 | |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Michael Nielsen | Chief Executive Officer | 0 companies |
| Mikkel Billis Dam | Chief Executive Officer | 0 companies |
| Jesper Køppen Fenger-Mieritz | Board of Directors | 0 companies |
| Line Bloch | Board of Directors | 0 companies |
| Peter Schjødt Jensen | Board of Directors | 0 companies |