| Revenue | DKK -34K | -9% |
| EBITDA | DKK -130K | -52% |
| Net profit | DKK -76K | -132% |
| Total assets | DKK 2,8M | -7% |
| Equity | DKK 2,8M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -28 | -32 | -34 | -51 | -31 | -38 | -45 | -49 | 83 | -31 | -27 | -26 | -37 | -34 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -1 | -0 | -48 | -96 |
| EBITDA | -28 | -32 | -34 | -51 | -31 | -38 | -45 | -49 | 83 | -32 | -28 | -26 | -85 | -130 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -28 | -32 | -34 | -51 | -31 | -38 | -45 | -49 | 83 | -32 | -28 | -26 | -85 | -130 |
| Net financials | 48 | 289 | 525 | 333 | 269 | 232 | 82 | 52 | 165 | 632 | -202 | 751 | 369 | 54 |
| Profit before tax | 20 | 257 | 492 | 282 | 238 | 193 | 37 | 2 | 248 | 600 | -230 | 725 | 283 | -76 |
| Tax | 5 | 6 | 53 | 53 | 7 | 21 | 11 | 4 | 15 | 106 | -50 | 50 | 41 | -0 |
| Net profit | 15 | 251 | 439 | 229 | 231 | 172 | 26 | -2 | 233 | 495 | -179 | 674 | 242 | -76 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.009 | 2.115 | 2.356 | 2.322 | 2.062 | 2.133 | 2.058 | 1.948 | 2.074 | 2.516 | 2.301 | 2.860 | 2.988 | 2.789 |
| Equity | 2.009 | 1.960 | 2.302 | 2.231 | 2.062 | 2.133 | 2.055 | 1.948 | 2.073 | 2.477 | 2.298 | 2.858 | 2.982 | 2.784 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 155 | 54 | 91 | 0 | 0 | 2 | 0 | 2 | 39 | 3 | 2 | 6 | 5 |
| Total debt | 0 | 155 | 54 | 91 | 0 | 0 | 2 | 0 | 2 | 39 | 3 | 2 | 6 | 5 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 1989 | — | — |
JB Management | Management | 1989 | — | — |
EF Founder | Founder | 1989 | — | — |
MK Audit | Audit | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Brinkløv | Management | 0 companies |
| Jerry Bjarke Bille Nielsen | Management | 0 companies |
| Erik Flygare | Founder | 0 companies |
| Mogens Kibsgaard | Audit | 0 companies |
| Peter Winther Sørensen | Board of Directors | 0 companies |
| Hanne Magnussen | Board of Directors | 0 companies |
| Susanne Mortensen | Board of Directors | 0 companies |