| Revenue | DKK -299K | -5% |
| EBITDA | DKK -563K | +20% |
| Net profit | DKK -1,6M | -38% |
| Total assets | DKK 137K | -93% |
| Equity | DKK -1,4M | -708% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 405 | 437 | 251 | -2 | -11 | -199 | -202 | -393 | -315 | -299 |
| Staff expenses | -385 | -380 | -325 | -1 | -0 | -0 | -64 | -411 | -386 | -264 |
| EBITDA | 20 | 56 | -74 | -3 | -11 | -199 | -265 | -805 | -702 | -563 |
| Depreciation & amort. | -45 | -22 | -0 | -0 | -0 | -0 | -2 | -381 | -744 | -1.140 |
| EBIT | -25 | 34 | -74 | -3 | -11 | -199 | -267 | -1.185 | -1.446 | -1.703 |
| Net financials | -2 | -1 | -1 | 1 | -0 | -76 | -71 | -86 | -86 | -17 |
| Profit before tax | -27 | 32 | -75 | -3 | -11 | -276 | -338 | -1.271 | -1.532 | -1.720 |
| Tax | -6 | 32 | -41 | -1 | -2 | -61 | -74 | -281 | -345 | -81 |
| Net profit | -20 | 1 | -34 | -2 | -9 | -215 | -263 | -990 | -1.187 | -1.638 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 266 | 281 | 179 | 161 | 2.138 | 1.872 | 3.558 | 2.191 | 1.954 | 137 |
| Equity | 180 | 181 | 148 | 145 | 137 | -78 | 1.158 | 168 | 231 | -1.407 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.490 | 1.506 | 1.506 | 0 | 0 |
| Short-term debt | 85 | 99 | 32 | 16 | 2.001 | 168 | 500 | 120 | 1.641 | 1.544 |
| Total debt | 85 | 99 | 32 | 16 | 2.001 | 1.657 | 2.005 | 1.626 | 1.641 | 1.544 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2014 | — | — |
HS Management | Management | 1998 | — | — |
PT Management | Management | 2015 | — | — |
CB Unofficial title | Unofficial title | 2022 | — | — |
TR Management | Management | 2018 | — | — |
JC Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
K-J Invest ApS | Company | 20.0% | 20.0% | 2020 |
THYREGOD INVEST ApS | Company | 100.0% | 100.0% | 2014 |
BULLGOOD A/S | Company | 33.3% | 33.3% | 2020 |
Koblo Holding ApS | Company | 33.3% | 33.3% | 2021 |
RANTHE INVEST ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Kirsten Brix Thyregod | Management | 0 companies |
| Hasse Sebastian Madsen | Management | 0 companies |
| Poul Thyregod | Management | 0 companies |
| Christian Bendik Elmer | Unofficial title | 0 companies |
| Thor Ranthe | Management | 0 companies |
| Johan Cardel | Management | 0 companies |
| René Jørgen Laursen | Board of Directors | 0 companies |
| Mona Eriksen | Board of Directors | 0 companies |
| Jens Thøgersen | Chairman | 0 companies |