| Revenue | DKK 0 | — |
| EBITDA | DKK -202K | +32% |
| Net profit | DKK 75K | -91% |
| Total assets | DKK 37,1M | -16% |
| Equity | DKK 18,5M | -17% |
| Employees | 1 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 133 | 54 | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -507 | -465 | -0 | -0 | -327 | -0 | -0 | -0 | -378 | -437 | -179 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.024 | -1.046 | -178 | -963 | -775 | -1.028 | -739 | -1.192 | -598 | -816 | -296 | -202 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.024 | -1.046 | -178 | -963 | -775 | -1.028 | -739 | -1.192 | -598 | -816 | -296 | -202 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.246 | -11.851 | -3.576 | 4.046 | 475 | -2.754 | 3.030 | 660 | 2.520 | 137 | 1.259 | 466 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | -2.270 | -12.897 | -4.465 | 3.084 | -300 | -3.782 | 2.291 | -531 | 1.922 | -679 | 963 | 264 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 278 | -153 | -0 | 729 | -66 | -809 | 338 | -25 | 479 | -156 | 152 | 189 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | -2.548 | -12.745 | -3.754 | 2.354 | -234 | -2.973 | 1.953 | -506 | 1.444 | -523 | 811 | 75 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87.316 | 73.588 | 66.194 | 71.105 | 68.730 | 58.832 | 61.234 | 56.416 | 58.868 | 45.627 | 44.226 | 37.140 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 67.347 | 48.602 | 40.848 | 42.203 | 38.969 | 30.996 | 30.950 | 28.443 | 28.387 | 22.864 | 22.275 | 18.517 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 11 | 12 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.912 | 24.975 | 25.334 | 28.813 | 29.760 | 27.836 | 30.285 | 27.972 | 30.399 | 22.763 | 21.951 | 18.623 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.923 | 24.986 | 25.346 | 28.830 | 29.760 | 27.836 | 30.285 | 27.972 | 30.399 | 22.763 | 21.951 | 18.623 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Founder | Founder | 2000 | — | — |
KK Founder | Founder | 2000 | — | — |
BK Founder | Founder | 2000 | — | — |
AK | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2010 | |
| Individual | 15.0% | 15.0% | 2010 | |
| Individual | 15.0% | 15.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Karin Klejnstrup Volsgaard | Founder | 0 companies |
| Kirsten Klejnstrup | Founder | 0 companies |
| Bent Klejnstrup Frandsen | Founder | 0 companies |
| Anna Kirstine Klejnstrup Frandsen | Founder | 0 companies |
| Georg Fuursted Lyskjær | Board of Directors | 0 companies |
| Frank Hjalmar Andersen | Board of Directors | 0 companies |
| Connie Anette Frandsen | Board of Directors | 0 companies |
| Ove Lillelund | Board of Directors | 0 companies |