| Revenue | DKK 432K | +10% |
| EBITDA | DKK -295K | -14% |
| Net profit | DKK 73K | +5637% |
| Total assets | DKK 608K | +222% |
| Equity | DKK -136K | +35% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | -12 | -18 | 84 | -16 | -17 | -21 | -17 | -15 | -22 | 20 | 394 | 432 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -653 | -727 |
| EBITDA | -8 | -7 | -566 | 299 | -16 | -17 | -21 | -17 | -15 | -22 | 20 | -259 | -295 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -10 |
| EBIT | -8 | -7 | -566 | 299 | -16 | -17 | -21 | -17 | -15 | -22 | 20 | -262 | -305 |
| Net financials | -613 | -108 | 578 | -110 | 597 | -422 | 270 | -241 | -25 | -25 | -44 | 277 | 378 |
| Profit before tax | -621 | -115 | 12 | 189 | 580 | -439 | 249 | -258 | -40 | -47 | -24 | 15 | 73 |
| Tax | -0 | 2 | -0 | -0 | -0 | -3 | 40 | -0 | -0 | -0 | -16 | 16 | -0 |
| Net profit | -621 | -117 | 12 | 189 | 580 | -436 | 209 | -258 | -40 | -47 | -8 | -1 | 73 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 196 | 196 | 45 | 280 | 868 | 278 | 377 | 75 | 54 | 44 | 709 | 189 | 608 |
| Equity | -123 | -237 | -294 | -105 | 476 | -64 | 146 | -112 | -152 | -200 | -208 | -209 | -136 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 259 | 348 | 0 |
| Short-term debt | 319 | 323 | 339 | 385 | 393 | 341 | 232 | 187 | 206 | 244 | 658 | 50 | 745 |
| Total debt | 319 | 323 | 339 | 385 | 393 | 341 | 232 | 187 | 206 | 244 | 916 | 398 | 745 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NB Audit | Audit | 2000 | — | — |
K3 Founder | Founder | 2000 | — | — |
JB Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Bruno Jensen | Audit | 0 companies |
| KM 332 ApS | Founder | 0 companies |
| Jørgen Byriel | Management | 0 companies |