| Revenue | DKK 259K | +973% |
| EBITDA | DKK 194K | +719% |
| Net profit | DKK 294K | +6597% |
| Total assets | DKK 561K | +38% |
| Equity | DKK -77K | +79% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 978 | 2.451 | 350 | 296 | -16 | -43 | 736 | -201 | 431 | 525 | 226 | 357 | 24 | 259 |
| Staff expenses | -0 | -1.333 | -0 | -447 | -310 | -0 | -520 | -0 | -352 | -102 | -315 | -263 | -0 | -65 |
| EBITDA | 978 | 1.117 | 350 | -150 | -326 | -43 | 216 | -202 | 79 | 424 | -89 | 94 | 24 | 194 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -7 | -7 | -6 | -0 | -0 |
| EBIT | 978 | 1.117 | 350 | -150 | -326 | -43 | 216 | -202 | 77 | 416 | -96 | 87 | 24 | 194 |
| Net financials | -41 | 17 | -112 | 16 | -19 | -27 | -18 | -8 | 59 | 22 | 59 | -2 | -28 | 99 |
| Profit before tax | 937 | 1.135 | 238 | -134 | -345 | -70 | 199 | -210 | 136 | 438 | -38 | 86 | -5 | 294 |
| Tax | -0 | -0 | -644 | 33 | -357 | 609 | 37 | 56 | 266 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 937 | 1.135 | 882 | -167 | 12 | -679 | 162 | -265 | -130 | 438 | -38 | 86 | -5 | 294 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 417 | 586 | 850 | 934 | 1.094 | 451 | 515 | 311 | 464 | 543 | 592 | 329 | 408 | 561 |
| Equity | -1.801 | -667 | 215 | 49 | 61 | -619 | -457 | -722 | -852 | -415 | -452 | -367 | -371 | -77 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.219 | 1.253 | 635 | 885 | 1.034 | 1.070 | 972 | 1.033 | 1.316 | 957 | 1.044 | 696 | 779 | 638 |
| Total debt | 2.219 | 1.253 | 635 | 885 | 1.034 | 1.070 | 972 | 1.033 | 1.316 | 957 | 1.044 | 696 | 779 | 638 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Management | Management | 1993 | — | — |
ET | Audit | 1993 | — | — |
PE Management | Management | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Klavs Krieger von Lowzow | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |