| Revenue | — | — |
| EBITDA | DKK -26K | -107% |
| Net profit | DKK 161K | -38% |
| Total assets | DKK 2,8M | +6% |
| Equity | DKK 2,8M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -9 | -7 | -7 | -11 | -13 | — | — | — | — | 967 | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -9 | -7 | -7 | -11 | -13 | 2.834 | 5.487 | -32 | 3.463 | 967 | 365 | -26 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.401 | -0 | -0 |
| EBIT | -6 | -9 | -7 | -7 | -11 | -13 | 2.834 | 5.487 | -32 | 3.463 | -1.434 | 365 | -26 |
| Net financials | 1.347 | -1.049 | -5.900 | 1.454 | 314 | 1.328 | 2.964 | 5.571 | 71 | 3.510 | 1.038 | 296 | 185 |
| Profit before tax | 1.341 | -1.058 | -5.907 | 1.447 | 303 | 1.315 | 2.954 | 5.558 | 39 | 3.473 | -1.396 | 261 | 159 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 7 | -6 | 5 | 2 | -3 |
| Net profit | 1.341 | -1.058 | -5.907 | 1.447 | 303 | 1.315 | 2.954 | 5.558 | 32 | 3.479 | -1.402 | 259 | 161 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.711 | 17.664 | 11.767 | 13.224 | 13.542 | 14.874 | 17.712 | 15.391 | 4.838 | 8.319 | 7.326 | 2.676 | 2.836 |
| Equity | 18.656 | 17.598 | 11.690 | 13.137 | 13.440 | 14.755 | 17.709 | 15.387 | 4.819 | 8.298 | 6.896 | 2.655 | 2.816 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 55 | 67 | 77 | 87 | 102 | 119 | 4 | 4 | 19 | 21 | 430 | 22 | 20 |
| Total debt | 55 | 67 | 77 | 87 | 102 | 119 | 4 | 4 | 19 | 21 | 430 | 22 | 20 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1995 | — | — |
JB Management | Management | 1995 | — | — |
BT Management | Management | 1995 | — | — |
HA Audit | Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kloikos ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Jørgen Buch | Management | 0 companies |
| Borris Tangaa Nielsen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Per Baun Helios | Board of Directors | 0 companies |