| Revenue | DKK -9K | -77% |
| EBITDA | DKK -9K | +77% |
| Net profit | DKK 328K | +253% |
| Total assets | DKK 4,1M | -3% |
| Equity | DKK 1,6M | -28% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 124 | 169 | 118 | 142 | -60 | 54 | -198 | -106 | -78 | -53 | -18 | -41 | -9 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 124 | 169 | 118 | 142 | -60 | 54 | -198 | -106 | -78 | -53 | -18 | -41 | -9 |
| Depreciation & amort. | -179 | -179 | -179 | -179 | -179 | -179 | -0 | -0 | -0 | -0 | -11 | -14 | -14 |
| EBIT | -55 | -10 | -61 | -37 | -239 | -125 | -198 | -106 | -78 | -53 | -29 | -55 | -24 |
| Net financials | 211 | -776 | -77 | -60 | -772 | -58 | 317 | 199 | 739 | 129 | 242 | -159 | 352 |
| Profit before tax | 157 | -786 | -138 | -97 | -1.011 | -183 | 119 | 93 | 662 | 76 | 213 | -214 | 328 |
| Tax | -37 | 42 | -29 | 38 | -37 | -2 | 61 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 193 | -828 | -109 | -134 | -974 | -181 | 59 | 93 | 662 | 76 | 213 | -214 | 328 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.287 | 6.044 | 5.786 | 5.192 | 3.141 | 2.831 | 3.027 | 3.160 | 3.940 | 4.065 | 5.061 | 4.242 | 4.133 |
| Equity | 4.077 | 3.249 | 3.140 | 3.006 | 2.032 | 1.750 | 1.809 | 1.794 | 2.456 | 2.419 | 2.518 | 2.186 | 1.574 |
| Long-term debt | 2.414 | 2.316 | 1.840 | 1.493 | 915 | 858 | 734 | 621 | 523 | 424 | 328 | 203 | 103 |
| Short-term debt | 796 | 479 | 806 | 693 | 194 | 222 | 484 | 744 | 961 | 1.222 | 2.215 | 1.853 | 2.456 |
| Total debt | 3.209 | 2.795 | 2.645 | 2.186 | 1.109 | 1.081 | 1.218 | 1.365 | 1.484 | 1.646 | 2.543 | 2.056 | 2.559 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KG Founder | Founder | 1990 | — | — |
BH Founder | Founder | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Grue | Founder | 0 companies |
| Bo Hinding | Founder | 0 companies |