| Revenue | DKK 3,9M | +54% |
| EBITDA | DKK 115K | +410% |
| Net profit | DKK 51K | +175% |
| Total assets | DKK 1,6M | -7% |
| Equity | DKK 427K | +14% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 475 | 685 | 407 | 560 | 295 | 183 | 927 | 2.940 | 2.711 | 2.836 | 2.622 | 2.551 | 3.939 |
| Staff expenses | -1.006 | -354 | -315 | -345 | -349 | -282 | -1.120 | -2.651 | -2.146 | -2.349 | -2.581 | -2.588 | -3.824 |
| EBITDA | -531 | 331 | 92 | 362 | -54 | -99 | -193 | 289 | 565 | 487 | 41 | -37 | 115 |
| Depreciation & amort. | 87 | -71 | -11 | 74 | -0 | -4 | -10 | -29 | -35 | -38 | -34 | -25 | -13 |
| EBIT | -618 | 261 | 81 | 288 | -54 | -103 | -203 | 260 | 529 | 449 | 6 | -63 | 102 |
| Net financials | -48 | -78 | -47 | -45 | -43 | -46 | -36 | -62 | -33 | -30 | -14 | -18 | -30 |
| Profit before tax | -665 | 183 | 33 | 243 | -97 | -149 | -238 | 199 | 497 | 419 | -8 | -80 | 72 |
| Tax | -73 | 25 | 15 | 17 | -10 | 5 | -0 | -0 | -0 | -0 | 35 | -12 | 21 |
| Net profit | -593 | 158 | 19 | 226 | -87 | -154 | -238 | 199 | 497 | 419 | -43 | -68 | 51 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 466 | 468 | 436 | 373 | 501 | 567 | 982 | 866 | 1.467 | 1.318 | 1.560 | 1.688 | 1.574 |
| Equity | — | -667 | -648 | -422 | -509 | -663 | -628 | -429 | 67 | 487 | 444 | 376 | 427 |
| Long-term debt | 446 | 493 | 511 | 461 | 547 | 901 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 978 | 750 | 574 | 334 | 463 | 329 | 1.610 | 1.295 | 1.400 | 831 | 1.116 | 1.305 | 1.144 |
| Total debt | 1.424 | 1.243 | 1.084 | 795 | 1.010 | 1.230 | 1.610 | 1.295 | 1.400 | 831 | 1.116 | 1.305 | 1.144 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS | Audit | 2003 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Søren Kappelhøj | Audit | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |