| Revenue | DKK 0 | — |
| EBITDA | DKK -23K | -308% |
| Net profit | DKK -23K | +49% |
| Total assets | DKK 13K | -80% |
| Equity | DKK -58K | -64% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 | 117 | 25 | 169 | 100 | 0 | 13 | 122 | 60 | 25 | 0 |
| Staff expenses | -0 | -0 | -0 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -22 | 48 | -27 | 67 | 27 | -38 | -22 | 63 | 30 | -6 | -23 |
| Depreciation & amort. | -0 | -0 | -0 | -17 | -28 | -28 | -28 | -28 | -11 | -0 | -0 |
| EBIT | -22 | 48 | -27 | 49 | -2 | -67 | -51 | 35 | 18 | -6 | -23 |
| Net financials | 0 | 0 | 0 | 1 | -3 | -3 | -3 | -2 | -1 | 26 | -0 |
| Profit before tax | -22 | 48 | -27 | 50 | -5 | -70 | -53 | 32 | 17 | 20 | -23 |
| Tax | -5 | 2 | -0 | -4 | -5 | -6 | -6 | -6 | -0 | 64 | -0 |
| Net profit | -17 | 46 | -27 | 54 | 0 | -63 | -47 | 39 | 17 | -44 | -23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 40 | 31 | 17 | 181 | 161 | 79 | 42 | 68 | 124 | 68 | 13 |
| Equity | -10 | 36 | 9 | 63 | 63 | -0 | -47 | -8 | 9 | -35 | -58 |
| Long-term debt | 0 | 0 | 0 | 122 | 108 | 93 | 77 | 61 | 0 | 0 | 0 |
| Short-term debt | 50 | 31 | 43 | 35 | 35 | 38 | 70 | 79 | 115 | 103 | 71 |
| Total debt | 50 | 31 | 43 | 158 | 143 | 131 | 147 | 140 | 115 | 103 | 71 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC | Audit | 2000 | — | — |
KC Founder | Founder | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Carsten Schmidt | Audit | 0 companies |
| KGN Consult Limited | Founder | 0 companies |