| Revenue | DKK -161K | -49% |
| EBITDA | DKK -301K | +4% |
| Net profit | DKK -1,3M | +6% |
| Total assets | DKK 6M | -23% |
| Equity | DKK -4M | -46% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | -16 | -139 | -78 | -101 | -28 | -29 | -46 | -101 | 2.140 | -266 | 238 | -314 | -161 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -140 |
| EBITDA | -17 | -16 | -139 | -78 | -101 | -28 | -29 | -46 | -101 | 2.055 | -266 | 238 | -314 | -301 |
| Depreciation & amort. | -0 | -0 | -0 | -60 | -143 | -143 | -72 | -148 | -144 | -24 | -0 | -0 | -0 | -0 |
| EBIT | -17 | -16 | -139 | -138 | -245 | -171 | -101 | -194 | -245 | 2.031 | -266 | 238 | -314 | -301 |
| Net financials | 161 | 713 | 2.790 | 2.099 | 1.021 | 528 | 159 | 1.908 | -7.725 | -1.287 | 1.803 | -8.150 | -1.032 | -961 |
| Profit before tax | 144 | 696 | 2.651 | 1.961 | 776 | 357 | 58 | 1.714 | -7.970 | 744 | 1.537 | -7.913 | -1.346 | -1.262 |
| Tax | -0 | -3 | -46 | -0 | -32 | 0 | 20 | -1 | -19 | 118 | 287 | 89 | -0 | -0 |
| Net profit | 144 | 699 | 2.698 | 1.961 | 808 | 357 | 39 | 1.715 | -7.951 | 625 | 1.251 | -8.002 | -1.346 | -1.262 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.279 | 6.255 | 8.654 | 10.953 | 12.197 | 12.601 | 12.033 | 13.076 | 7.972 | 8.743 | 9.960 | 8.927 | 7.788 | 6.035 |
| Equity | 5.237 | 5.886 | 8.535 | 10.447 | 11.206 | 11.462 | 11.397 | 12.012 | 3.761 | 4.386 | 5.637 | -2.365 | -2.772 | -4.034 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 960 | 0 | 0 | 738 | 586 | 830 | 499 |
| Short-term debt | 42 | 369 | 118 | 506 | 991 | 1.139 | 616 | 85 | 4.211 | 4.357 | 3.585 | 9.261 | 9.730 | 9.571 |
| Total debt | 42 | 369 | 118 | 506 | 991 | 1.139 | 616 | 1.045 | 4.211 | 4.357 | 4.323 | 9.847 | 10.561 | 10.070 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Management | Management | 2021 | — | — |
KR Management | Management | 2019 | — | — |
JD Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JL Audit | Audit | 1999 | — | — |
MR Founder | Founder | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KRK Holding 2021 ApS | Company | 25.0% | 25.0% | 2021 |
Due Jensen Invest ApS | Company | 25.0% | 25.0% | 2021 |
Fey-Hansen Holding ApS | Company | 25.0% | 25.0% | 2021 |
| Individual | 25.0% | 0.0% | 2021 | |
TF Holding 2021 ApS | Company | 25.0% | 0.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Fey-Hansen | Management | 0 companies |
| Kåre Rank Kristensen | Management | 0 companies |
| Jørgen Due Jensen | Chief Executive Officer | 0 companies |
| Jørn Laage Nielsen | Audit | 0 companies |
| Michael Reeholm Due | Founder | 0 companies |