| Revenue | DKK 29K | -71% |
| EBITDA | DKK -122K | -1200% |
| Net profit | DKK -124K | -1455% |
| Total assets | DKK 211K | -28% |
| Equity | DKK 123K | -52% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.457 | 1.487 | -41 | 92 | 92 | 109 | 114 | 86 | 131 | 126 | 101 | 63 | 100 | 29 |
| Staff expenses | -1.116 | -1.340 | -2 | -61 | -66 | -62 | -69 | -110 | -137 | -133 | -55 | -1 | -109 | -151 |
| EBITDA | 341 | 148 | 595 | 30 | 26 | 47 | 45 | -24 | -6 | -7 | 45 | 62 | -9 | -122 |
| Depreciation & amort. | -0 | -0 | 319 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 341 | 148 | 276 | 30 | 26 | 47 | 45 | -24 | -6 | -7 | 45 | 62 | -9 | -122 |
| Net financials | 2 | 4 | -3 | -3 | -0 | -1 | -1 | -1 | -2 | -3 | -2 | -0 | -0 | 0 |
| Profit before tax | 343 | 152 | 273 | 27 | 26 | 46 | 44 | -25 | -8 | -10 | 43 | 62 | -10 | -122 |
| Tax | 86 | 39 | 68 | 7 | 6 | 10 | 10 | -5 | -1 | -2 | 9 | 14 | -2 | 2 |
| Net profit | 257 | 112 | 205 | 20 | 20 | 36 | 34 | -20 | -7 | -8 | 33 | 48 | -8 | -124 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.221 | 1.151 | 866 | 342 | 280 | 276 | 319 | 271 | 281 | 232 | 294 | 314 | 293 | 211 |
| Equity | 840 | 759 | 771 | 309 | 228 | 254 | 278 | 248 | 231 | 214 | 237 | 275 | 257 | 123 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 381 | 392 | 86 | 33 | 52 | 23 | 41 | 23 | 49 | 19 | 57 | 39 | 36 | 88 |
| Total debt | 381 | 392 | 86 | 33 | 52 | 23 | 41 | 23 | 49 | 19 | 57 | 39 | 36 | 88 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Founder | Founder | 1995 | — | — |
| Audit | 2003 | — | — | |
KK Audit | Audit | 1995 | — | — |
VH Founder | Founder | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Hornecker | Founder | 0 companies |
| A2M Statsautoriseret Revisionsaktieselskab | Audit | 0 companies |
| Kirsten Kirkhoff | Audit | 0 companies |
| Verner Halfdan Pedersen | Founder | 0 companies |
| Kirsten Wissing | Chairman | 0 companies |