| Revenue | DKK -21K | +41% |
| EBITDA | DKK -151K | -4% |
| Net profit | DKK -204K | -696% |
| Total assets | DKK 1,7M | -14% |
| Equity | DKK 1,5M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | -12 | -14 | -12 | -17 | -12 | -23 | -12 | -13 | -15 | -14 | -15 | -21 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -130 | -130 | -130 |
| EBITDA | -8 | -12 | -14 | -12 | -17 | -12 | -23 | -12 | -13 | -15 | -144 | -145 | -151 |
| Depreciation & amort. | 4 | -4 | -4 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -16 | -18 | -15 | -17 | -12 | -23 | -12 | -13 | -15 | -144 | -145 | -151 |
| Net financials | 280 | 640 | 499 | 496 | -388 | 380 | -167 | 560 | 75 | 321 | 97 | 112 | -111 |
| Profit before tax | 269 | 624 | 481 | 481 | -406 | 367 | -189 | 547 | 63 | 306 | -48 | -33 | -262 |
| Tax | 67 | 156 | 118 | 114 | -88 | 81 | -34 | 71 | 56 | 67 | -10 | -7 | -58 |
| Net profit | 202 | 468 | 363 | 367 | -317 | 287 | -155 | 476 | 7 | 239 | -38 | -26 | -204 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.569 | 2.986 | 3.306 | 3.654 | 3.136 | 3.327 | 3.150 | 3.362 | 2.066 | 2.258 | 1.899 | 1.949 | 1.670 |
| Equity | 2.560 | 2.931 | 3.197 | 3.466 | 3.050 | 3.233 | 2.972 | 3.340 | 1.538 | 1.777 | 1.739 | 1.714 | 1.510 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9 | 53 | 108 | 188 | 86 | 94 | 178 | 22 | 527 | 481 | 160 | 235 | 160 |
| Total debt | 9 | 53 | 108 | 188 | 86 | 94 | 178 | 22 | 527 | 481 | 160 | 235 | 160 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Audit | Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Kresten Kusk Hyldahl | Audit | 0 companies |
| Søren Fryd | Board of Directors | 0 companies |
| Preben Georg Andersen | Board of Directors | 0 companies |
| Ulla Adamsen | Board of Directors | 0 companies |
| Torben Møller Graae | Board of Directors | 0 companies |
| Thomas Vedel Hansen | Board of Directors | 0 companies |