| Revenue | DKK -614K | -167% |
| EBITDA | DKK -1,2M | -582% |
| Net profit | DKK -931K | -611% |
| Total assets | DKK 587K | -55% |
| Equity | DKK 141K | -87% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.118 | 1.114 | 1.392 | 1.765 | 583 | 1.218 | 922 | 2.978 | 400 | 1.255 | 1.138 | 916 | -614 |
| Staff expenses | -659 | -842 | -1.258 | -1.637 | -940 | -1.075 | -246 | -1.468 | -791 | -654 | -1.348 | -673 | -556 |
| EBITDA | 459 | 272 | 134 | 128 | -357 | 143 | 676 | 1.510 | -391 | 601 | -210 | 243 | -1.169 |
| Depreciation & amort. | -46 | -47 | -38 | -11 | -3 | -3 | -6 | -5 | -5 | -5 | -5 | -2 | -0 |
| EBIT | 413 | 225 | 95 | 117 | -360 | 140 | 669 | 1.504 | -396 | 596 | -215 | 241 | -1.169 |
| Net financials | -11 | -7 | -7 | -9 | -13 | -20 | -14 | -10 | -10 | -10 | -24 | -6 | -19 |
| Profit before tax | 402 | 218 | 88 | 108 | -374 | 121 | 656 | 1.494 | -406 | 586 | -239 | 235 | -1.189 |
| Tax | 104 | 62 | 24 | 28 | -78 | 30 | 150 | 330 | -87 | 130 | -50 | 53 | -258 |
| Net profit | 298 | 156 | 64 | 80 | -296 | 91 | 506 | 1.164 | -320 | 456 | -190 | 182 | -931 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 687 | 703 | 801 | 920 | 565 | 663 | 1.051 | 2.059 | 1.654 | 2.268 | 1.126 | 1.316 | 587 |
| Equity | 338 | 397 | 365 | 346 | -51 | 40 | 546 | 1.360 | 850 | 1.193 | 889 | 1.071 | 141 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 400 |
| Short-term debt | 348 | 306 | 435 | 574 | 616 | 623 | 505 | 699 | 804 | 1.073 | 237 | 245 | 47 |
| Total debt | 348 | 306 | 435 | 574 | 616 | 623 | 505 | 699 | 804 | 1.073 | 237 | 245 | 446 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
JE Audit | Audit | 1999 | — | — |
ML Management | Management | 2019 | — | — |
| Audit | 2005 | — | — | |
MC Management | Management | 1999 | — | — |
ME Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Klavs Krieger von Lowzow | Chief Executive Officer | 0 companies |
| Jens Erik Seiersen | Audit | 0 companies |
| Marianne Lykkesfeldt | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Michael Christiani Havemann | Management | 0 companies |
| Merete Elisabeth Obert | Management | 0 companies |