| Revenue | DKK -37K | -60% |
| EBITDA | DKK -37K | +73% |
| Net profit | DKK -1,8M | -48% |
| Total assets | DKK 2,4M | -46% |
| Equity | DKK 2,2M | -45% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -73 | 37 | -121 | 15 | -92 | -53 | -91 | 21 | 114 | 23 | -255 | -91 | -37 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -73 | 37 | -121 | 15 | -92 | -53 | -91 | 21 | 114 | 23 | 825 | -136 | -37 |
| Depreciation & amort. | 86 | 95 | -81 | -15 | -15 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -159 | -58 | -202 | 1 | -107 | -62 | -91 | 21 | 114 | 23 | 825 | -136 | -37 |
| Net financials | 34 | 112 | 111 | 224 | -30 | 18 | 31 | 26 | 25 | 21 | -24 | -1.113 | -1.729 |
| Profit before tax | -125 | 55 | -92 | 225 | -137 | -44 | -60 | 47 | 139 | 44 | 801 | -1.249 | -1.766 |
| Tax | -35 | 14 | -21 | 52 | -29 | -10 | -15 | 10 | 31 | 10 | 150 | -33 | 33 |
| Net profit | -90 | 41 | -71 | 173 | -108 | -34 | -45 | 37 | 109 | 35 | 650 | -1.216 | -1.798 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.640 | 6.509 | 6.153 | 6.120 | 5.628 | 5.224 | 5.224 | 5.290 | 5.332 | 5.470 | 7.250 | 4.449 | 2.405 |
| Equity | 6.437 | 6.178 | 6.107 | 5.980 | 5.497 | 5.086 | 4.935 | 4.863 | 4.861 | 4.783 | 5.319 | 3.985 | 2.187 |
| Long-term debt | 0 | 0 | 0 | 38 | 38 | 0 | 0 | 45 | 45 | 45 | 0 | 0 | 183 |
| Short-term debt | 203 | 331 | 46 | 102 | 94 | 139 | 290 | 382 | 426 | 642 | 1.931 | 464 | 36 |
| Total debt | 203 | 331 | 46 | 140 | 131 | 139 | 290 | 427 | 471 | 687 | 1.931 | 464 | 219 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 1992 | — | — |
KS Management | Management | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Kaare Bjørn Dullum | Management | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Troels Elkiær Andersen | Board of Directors | 0 companies |
| Jan-Erik Gunnar Svensson | Board of Directors | 0 companies |