| Revenue | DKK -48K | -103% |
| EBITDA | DKK -48K | -107% |
| Net profit | DKK -24K | -104% |
| Total assets | DKK 590K | -86% |
| Equity | DKK 476K | -55% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 31.084 | 29.486 | 5.946 | 5.247 | 8.617 | 9.314 | 8.340 | 6.407 | 1.444 | -48 |
| Staff expenses | -0 | -0 | -0 | -5.265 | -7.174 | -7.094 | -7.246 | -7.130 | -443 | -0 |
| EBITDA | -137 | 205 | 776 | -18 | 1.443 | 2.220 | 1.094 | -723 | 744 | -48 |
| Depreciation & amort. | -0 | -0 | -0 | -25 | -105 | -182 | -179 | -171 | -0 | -0 |
| EBIT | -137 | 205 | 776 | -43 | 1.339 | 2.038 | 915 | -894 | 744 | -48 |
| Net financials | -75 | 18 | 54 | -3 | -60 | -349 | -391 | -345 | -37 | 17 |
| Profit before tax | -212 | 223 | 830 | -42 | 1.278 | 1.689 | 524 | -1.239 | 707 | -31 |
| Tax | -52 | 39 | 204 | 2 | 124 | 372 | 127 | -272 | 157 | -7 |
| Net profit | -159 | 185 | 626 | -44 | 1.155 | 1.317 | 397 | -967 | 551 | -24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.126 | 9.117 | 9.647 | 7.404 | 15.429 | 14.533 | 16.889 | 12.770 | 4.167 | 590 |
| Equity | 1.841 | 2.025 | 2.651 | 2.607 | 2.155 | 3.471 | 3.868 | 2.901 | 1.051 | 476 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.177 | 6.966 | 6.868 | 4.783 | 13.265 | 11.062 | 13.021 | 9.779 | 3.116 | 114 |
| Total debt | 8.177 | 6.966 | 6.868 | 4.783 | 13.265 | 11.062 | 13.021 | 9.779 | 3.116 | 114 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2000 | — | — |
MD Unofficial title | Unofficial title | 2022 | — | — |
RB Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RUNE KAUP HOLDING ApS | Company | 90.0% | 90.0% | 2016 |
KARBERG HOLDING ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Michael Grunow | Management | 0 companies |
| Morten Dobel Ammentorp | Unofficial title | 0 companies |
| Rune Ben Kaup | Management | 0 companies |
| Glen Henri Kaup | Board of Directors | 0 companies |
| Anne Gitte Fjord Hansen | Board of Directors | 0 companies |
| Helge Jan Kaup | Chairman | 0 companies |
| Frank Erik Karberg | Board of Directors | 0 companies |