| Revenue | DKK 67K | +10% |
| EBITDA | DKK -9K | -178% |
| Net profit | DKK -8K | -206% |
| Total assets | DKK 82K | -1% |
| Equity | DKK 53K | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 | 953 | 788 | — | 276 | 25 | 218 | 99 | 238 | 197 | 61 | 67 |
| Staff expenses | -0 | -771 | -1.138 | -5 | -230 | -0 | -235 | -30 | -251 | -135 | -50 | -76 |
| EBITDA | 8 | 182 | -350 | 96 | 46 | 25 | -17 | 69 | -12 | 62 | 11 | -9 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -2 | -3 | -4 | -5 | -5 | -3 | -2 | -1 |
| EBIT | 8 | 182 | -350 | 96 | 44 | 23 | -21 | 64 | -17 | 60 | 9 | -10 |
| Net financials | 19 | 125 | 35 | 7 | 30 | -6 | 0 | -1 | -1 | -1 | -1 | -0 |
| Profit before tax | 27 | 308 | -315 | 102 | 73 | 16 | -21 | 63 | -18 | 59 | 8 | -10 |
| Tax | -19 | 76 | -76 | 27 | 19 | 4 | -4 | 14 | -4 | 13 | 1 | -2 |
| Net profit | 47 | 231 | -239 | 75 | 54 | 13 | -17 | 49 | -14 | 46 | 7 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 268 | 663 | 313 | 262 | 253 | 163 | 103 | 130 | 206 | 135 | 83 | 82 |
| Equity | 259 | 491 | 153 | 228 | 182 | 144 | 53 | 102 | 48 | 94 | 61 | 53 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9 | 173 | 160 | 34 | 71 | 19 | 51 | 29 | 159 | 41 | 21 | 29 |
| Total debt | 9 | 173 | 160 | 34 | 71 | 19 | 51 | 29 | 159 | 41 | 21 | 29 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Audit | Audit | 1999 | — | — |
KS Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Lykke Rasmussen | Audit | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Troels Elkiær Andersen | Board of Directors | 0 companies |
| Jan-Erik Gunnar Svensson | Chairman | 0 companies |
| Marianne Petersen | Board of Directors | 0 companies |