| Revenue | DKK 1M | +11% |
| EBITDA | DKK -490K | +6% |
| Net profit | DKK -688K | -11% |
| Total assets | DKK 881K | -43% |
| Equity | DKK -1,7M | -68% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.843 | 1.622 | 1.425 | 754 | 681 | 603 | 2.741 | 903 | 1.003 |
| Staff expenses | -1.475 | -1.358 | -1.733 | -485 | -363 | -1.058 | -1.333 | -1.427 | -1.494 |
| EBITDA | 367 | 264 | -308 | 270 | 318 | -455 | 1.408 | -524 | -490 |
| Depreciation & amort. | -262 | -254 | -304 | -393 | -170 | -240 | -186 | -102 | -37 |
| EBIT | 105 | 9 | -611 | -123 | 148 | -695 | 1.222 | -625 | -527 |
| Net financials | -34 | -267 | -42 | -74 | -137 | -56 | -51 | -43 | -44 |
| Profit before tax | 72 | -258 | -653 | -197 | 11 | -751 | 1.172 | -665 | -567 |
| Tax | -0 | -0 | -1 | -0 | -0 | -0 | -73 | -48 | 121 |
| Net profit | 72 | -258 | -652 | -197 | 11 | -751 | 1.244 | -617 | -688 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.289 | 1.830 | 2.353 | 2.679 | 2.401 | 1.285 | 1.385 | 1.552 | 881 |
| Equity | 237 | -20 | -673 | -891 | -880 | -1.631 | -387 | -1.004 | -1.692 |
| Long-term debt | 0 | 348 | 117 | 144 | 0 | 48 | 1 | 0 | 0 |
| Short-term debt | 2.051 | 1.502 | 2.909 | 3.426 | 3.282 | 2.868 | 1.771 | 2.556 | 2.573 |
| Total debt | 2.051 | 1.850 | 3.026 | 3.570 | 3.282 | 2.917 | 1.772 | 2.556 | 2.573 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
FP Management | Management | 2000 | — | — |
| Audit | 2000 | — | — | |
JK Management | Management | 2000 | — | — |
JE Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Kent Robin Hessellund Pedersen | Chief Executive Officer | 0 companies |
| Fernando Penayo | Management | 0 companies |
| Larsole Emil Villiam Fliisgaard | Audit | 0 companies |
| Jan Karlsen | Management | 0 companies |
| Jan Erik Vegge | Audit | 0 companies |