| Revenue | DKK -60 | -100% |
| EBITDA | DKK -60 | +100% |
| Net profit | DKK -15K | +11% |
| Total assets | DKK 75K | -9% |
| Equity | DKK -264K | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -82 | -54 | -159 | -6 | 186 | -153 | -18 | -19 | -18 | -17 | 34 | -15 | -0 |
| Staff expenses | -0 | -44 | -68 | -68 | -29 | -44 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -103 | -98 | -226 | -74 | 157 | -197 | -18 | -19 | -18 | -17 | 34 | -15 | -0 |
| Depreciation & amort. | 5 | 5 | 5 | 4 | 3 | -3 | -3 | -3 | -8 | -3 | -0 | -0 | -0 |
| EBIT | -108 | -103 | -231 | -78 | 153 | -201 | -21 | -22 | -27 | -20 | 34 | -15 | -0 |
| Net financials | 54 | 131 | 98 | 80 | 2 | 6 | -26 | 1 | 21 | -9 | 8 | -1 | -15 |
| Profit before tax | -55 | 28 | -134 | 2 | 155 | -195 | -47 | -21 | -5 | -29 | 42 | -16 | -15 |
| Tax | -29 | 4 | -48 | -15 | 35 | -40 | -11 | -4 | -1 | 211 | -0 | -0 | -0 |
| Net profit | -26 | 24 | -86 | 17 | 120 | -155 | -36 | -16 | -4 | -239 | 42 | -16 | -15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 299 | 336 | 373 | 376 | 528 | 333 | 279 | 281 | 294 | 71 | 83 | 82 | 75 |
| Equity | 100 | 124 | 38 | 55 | 175 | 21 | -15 | -31 | -36 | -275 | -233 | -250 | -264 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 199 | 212 | 335 | 321 | 353 | 312 | 295 | 312 | 330 | 346 | 316 | 332 | 339 |
| Total debt | 199 | 212 | 335 | 321 | 353 | 312 | 295 | 312 | 330 | 346 | 316 | 332 | 339 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KV Management | Management | 2024 | — | — |
SH Audit | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Karen Vibeke Steen Jakobsen | Management | 0 companies |
| Sven Halberg | Audit | 0 companies |
| Jan de Blanck | Board of Directors | 0 companies |
| Christian Frederik Harboe Wissum | Chairman | 0 companies |
| Jes Jørgen Kølpin | Board of Directors | 0 companies |