| Revenue | DKK 33K | -99% |
| EBITDA | DKK -1,1M | -186% |
| Net profit | DKK -858K | -178% |
| Total assets | DKK 1,2M | -85% |
| Equity | DKK 247K | -97% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.316 | 4.794 | 6.287 | 7.050 | 9.266 | 6.587 | 1.378 | 3.791 | 33 |
| Staff expenses | -3.709 | -4.004 | -4.564 | -4.548 | -4.856 | -5.579 | -2.209 | -2.505 | -1.135 |
| EBITDA | 1.563 | 790 | 1.723 | 2.503 | 4.409 | 994 | -831 | 1.285 | -1.103 |
| Depreciation & amort. | -282 | -273 | -281 | -252 | -288 | -256 | -22 | -37 | -49 |
| EBIT | 1.281 | 517 | 1.443 | 2.251 | 4.122 | 738 | -853 | 1.248 | -1.152 |
| Net financials | -94 | -43 | 44 | 15 | 28 | 63 | 127 | 161 | 52 |
| Profit before tax | 1.187 | 473 | 1.487 | 2.274 | 4.149 | 800 | -726 | 1.410 | -1.099 |
| Tax | 298 | 118 | 382 | 546 | 842 | 167 | -160 | 315 | -242 |
| Net profit | 889 | 356 | 1.105 | 1.728 | 3.307 | 634 | -566 | 1.095 | -858 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.088 | 11.053 | 13.624 | 15.891 | 15.997 | 10.218 | 6.549 | 8.089 | 1.232 |
| Equity | 4.647 | 10.003 | 11.107 | 12.635 | 13.192 | 7.826 | 6.260 | 7.355 | 247 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.441 | 1.050 | 2.517 | 3.255 | 2.805 | 2.392 | 289 | 734 | 984 |
| Total debt | 4.441 | 1.050 | 2.517 | 3.255 | 2.805 | 2.392 | 289 | 734 | 984 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EG Management | Management | 1993 | — | — |
KM Founder | Founder | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Videbæk Stofengros ApS | Company | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Ernst Guldborg | Management | 0 companies |
| Karen Margrethe Guldborg | Founder | 0 companies |