| Revenue | DKK -22K | -93% |
| EBITDA | DKK -251K | +25% |
| Net profit | DKK -238K | -276% |
| Total assets | DKK 7,8M | -5% |
| Equity | DKK 6,6M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -114 | -90 | 252 | 1.978 | -298 | -198 | 90 | -261 | -173 | 963 | -173 | -305 | -22 |
| Staff expenses | -229 | -418 | -448 | -225 | -234 | -276 | -210 | -204 | -200 | -185 | -174 | -31 | -229 |
| EBITDA | -344 | -508 | -196 | 1.753 | -533 | -473 | 828 | -464 | -373 | 778 | -347 | -336 | -251 |
| Depreciation & amort. | -68 | -107 | -110 | -125 | -138 | -151 | 474 | -0 | -5 | -0 | -0 | -0 | -419 |
| EBIT | -412 | -615 | -306 | 1.629 | -671 | -624 | 354 | -464 | -378 | 778 | -347 | -336 | -670 |
| Net financials | 123 | 35 | 2 | -112 | 118 | 99 | -367 | 601 | 177 | 920 | -1.261 | 473 | 484 |
| Profit before tax | -289 | -580 | -304 | 1.517 | -553 | -525 | -13 | 137 | -202 | 1.697 | -1.608 | 137 | -186 |
| Tax | -72 | -144 | -74 | 280 | -176 | -118 | -9 | 30 | -44 | 694 | -599 | 2 | 52 |
| Net profit | -217 | -436 | -230 | 1.236 | -376 | -408 | -3 | 107 | -157 | 1.004 | -1.009 | 136 | -238 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.435 | 8.122 | 8.242 | 9.563 | 10.027 | 9.516 | 10.094 | 10.128 | 10.489 | 11.112 | 9.392 | 8.200 | 7.810 |
| Equity | 8.170 | 7.638 | 7.310 | 8.448 | 7.973 | 7.464 | 7.355 | 7.354 | 7.086 | 7.976 | 6.853 | 6.871 | 6.633 |
| Long-term debt | 10 | 24 | 65 | 65 | 65 | 65 | 72 | 72 | 72 | 957 | 832 | 791 | 750 |
| Short-term debt | 254 | 460 | 867 | 1.050 | 1.989 | 1.986 | 2.667 | 2.702 | 3.331 | 2.178 | 1.707 | 538 | 427 |
| Total debt | 264 | 484 | 932 | 1.116 | 2.054 | 2.052 | 2.740 | 2.775 | 3.403 | 3.136 | 2.539 | 1.329 | 1.177 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EJ Audit | Audit | 1998 | — | — |
KB Founder | Founder | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Ebbe Juhl Jensen | Audit | 0 companies |
| Kirsten Bukh Hansen | Founder | 0 companies |