| Revenue | DKK 262K | -80% |
| EBITDA | DKK -92K | -115% |
| Net profit | DKK -176K | -190% |
| Total assets | DKK 1,6M | -8% |
| Equity | DKK 1M | -15% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 742 | 713 | 1.187 | 214 | 526 | 521 | 1.236 | 2.544 | 152 | 886 | 856 | 1.331 | 262 |
| Staff expenses | -640 | -598 | -662 | -432 | -492 | -628 | -774 | -1.749 | -1.714 | -881 | -626 | -710 | -355 |
| EBITDA | 102 | 115 | 33 | -455 | 35 | -108 | 462 | 795 | -1.562 | 4 | 230 | 621 | -92 |
| Depreciation & amort. | -0 | 23 | 27 | 27 | -27 | -27 | -3 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 102 | 91 | 6 | -481 | 8 | -134 | 459 | 795 | -1.562 | 4 | 230 | 621 | -92 |
| Net financials | -2 | -0 | -4 | -1 | -23 | -25 | -191 | 582 | 484 | -93 | -354 | -425 | -84 |
| Profit before tax | 100 | 91 | 2 | -482 | -15 | -159 | 268 | 1.377 | -1.078 | -88 | -124 | 196 | -176 |
| Tax | 32 | 44 | 7 | -114 | -18 | 95 | -61 | 181 | 4 | -0 | -0 | -0 | -0 |
| Net profit | 68 | 47 | -5 | -368 | 3 | -254 | 329 | 1.195 | -1.082 | -88 | -124 | 196 | -176 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 254 | 228 | 193 | 187 | 316 | 219 | 524 | 3.037 | 2.350 | 2.249 | 2.055 | 1.755 | 1.609 |
| Equity | 54 | 101 | 96 | -342 | -339 | -593 | -264 | 2.367 | 1.229 | 1.141 | 1.017 | 1.213 | 1.037 |
| Long-term debt | 0 | 0 | 0 | 0 | 411 | 427 | 400 | 13 | 158 | 46 | 380 | 64 | 144 |
| Short-term debt | 201 | 109 | 82 | 530 | 244 | 384 | 388 | 657 | 962 | 1.061 | 658 | 479 | 428 |
| Total debt | 201 | 109 | 82 | 530 | 655 | 811 | 788 | 670 | 1.121 | 1.108 | 1.037 | 543 | 572 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 1997 | — | — |
IH Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
KS Founder | Founder | 1997 | — | — |
HN Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Selchow Poulsen | Management | 0 companies |
| Ivan Harry Butler | Chief Executive Officer | 0 companies |
| Karina Selchow Poulsen | Founder | 0 companies |
| Henrik Nielsen Kragh | Management | 0 companies |
| Richard Christian Scharfenberg | Board of Directors | 0 companies |
| Jens Brume Laustsen | Chairman | 0 companies |