| Revenue | DKK 660K | -267% |
| EBITDA | DKK -777K | +36% |
| Net profit | DKK -1,6M | -176% |
| Total assets | DKK 53,1M | -19% |
| Equity | DKK 51,5M | -7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -239 | -823 | -513 | -264 | -962 | -194 | -436 | 62 | 332 | 791 | -740 | -396 | 660 |
| Staff expenses | -220 | -1.198 | -177 | -246 | -517 | -912 | -518 | -103 | -108 | -1.191 | -787 | -629 | -1.256 |
| EBITDA | -459 | -2.021 | -690 | -397 | -1.479 | -1.117 | -954 | -125 | 97 | -518 | -1.609 | -1.214 | -777 |
| Depreciation & amort. | -38 | -38 | -38 | 57 | -0 | -0 | -21 | -153 | -174 | -269 | -0 | -0 | -0 |
| EBIT | -498 | -2.060 | -729 | -454 | -1.479 | -1.117 | -975 | -278 | -77 | -787 | -1.609 | -1.214 | -777 |
| Net financials | 6.523 | 3.009 | -1.013 | 3.947 | 4.307 | 957 | 4.157 | 4.565 | -4.502 | 6.905 | 40.331 | 4.105 | -435 |
| Profit before tax | 6.025 | 950 | -1.742 | 3.493 | 2.828 | -160 | 3.164 | 4.271 | -4.579 | 6.075 | 38.722 | 2.891 | -1.229 |
| Tax | 836 | 844 | 442 | 405 | -315 | -285 | 19 | 181 | -270 | 389 | -905 | 793 | 363 |
| Net profit | 5.189 | 105 | -2.184 | 3.088 | 3.143 | 124 | 3.145 | 4.090 | -4.309 | 5.686 | 39.627 | 2.097 | -1.593 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 39.669 | 40.504 | 35.099 | 36.498 | 33.787 | 33.569 | 36.930 | 44.261 | 40.696 | 43.351 | 69.050 | 65.766 | 53.098 |
| Equity | 37.460 | 34.865 | 30.981 | 29.969 | 33.113 | 31.713 | 32.124 | 36.130 | 31.710 | 36.396 | 61.023 | 55.121 | 51.528 |
| Long-term debt | 0 | 0 | 0 | 0 | -33 | 0 | 3.042 | 6.047 | 6.295 | 3.076 | 3.079 | 3.086 | 0 |
| Short-term debt | 2.207 | 5.639 | 3.923 | 6.524 | 532 | 1.075 | 1.100 | 2.084 | 2.691 | 3.879 | 4.948 | 7.560 | 1.570 |
| Total debt | 2.207 | 5.639 | 3.923 | 6.524 | 532 | 1.075 | 4.142 | 8.131 | 8.986 | 6.955 | 8.027 | 10.646 | 1.570 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
OB Audit | Audit | 1996 | — | — |
KB Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
EK Audit | Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Bjørn Nielsen | Chief Executive Officer | 0 companies |
| Ole Baandrup | Audit | 0 companies |
| Knud Børge Pedersen | Chief Executive Officer | 0 companies |
| Ebbe Kirkeby Ravn | Audit | 0 companies |
| Jan Robert Christoffersen | Board of Directors | 0 companies |
| Majken Brinkmann | Deputy Chairman | 0 companies |
| Alex Ralf Pedersen | Board of Directors | 0 companies |
| Frederic Tungboon Pedersen | Chairman | 0 companies |
| Alexander Avanth Pedersen | Chairman | 0 companies |
| Poul Larsen | Board of Directors | 0 companies |
| Bunchong Pedersen | Board of Directors | 0 companies |
| Veit Vogel | Board of Directors | 0 companies |