| Revenue | DKK 327K | -22% |
| EBITDA | DKK -354K | -51% |
| Net profit | DKK 126K | -46% |
| Total assets | DKK 5,8M | -16% |
| Equity | DKK 5,6M | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.023 | 145 | 360 | 1.067 | 1.077 | 1.069 | 438 | 2.068 | 1.151 | 1.859 | 1.795 | 421 | 327 |
| Staff expenses | -1.218 | -503 | -268 | -69 | -130 | -652 | -820 | -903 | -1.166 | -974 | -1.106 | -655 | -682 |
| EBITDA | 646 | -297 | -2 | 899 | 947 | 417 | -383 | 1.165 | -15 | 885 | 689 | -234 | -354 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 646 | -297 | -2 | 899 | 947 | 417 | -383 | 1.165 | -15 | 885 | 689 | -234 | -354 |
| Net financials | 63 | 123 | 167 | 52 | 76 | 94 | -90 | 345 | 251 | 743 | -885 | 535 | 518 |
| Profit before tax | 709 | -174 | 165 | 951 | 1.023 | 511 | -473 | 1.510 | 236 | 1.629 | -196 | 301 | 164 |
| Tax | 181 | 80 | 44 | 227 | 229 | 116 | -98 | 338 | 59 | 367 | -35 | 69 | 38 |
| Net profit | 528 | -254 | 121 | 724 | 794 | 395 | -375 | 1.172 | 177 | 1.261 | -161 | 232 | 126 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.953 | 2.626 | 2.755 | 3.276 | 3.922 | 4.076 | 3.442 | 4.774 | 5.097 | 6.465 | 6.717 | 6.847 | 5.768 |
| Equity | 2.532 | 2.182 | 2.212 | 2.837 | 3.530 | 3.821 | 3.340 | 4.412 | 4.484 | 5.646 | 5.384 | 5.511 | 5.637 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 421 | 444 | 542 | 439 | 392 | 255 | 102 | 362 | 613 | 819 | 1.333 | 1.336 | 131 |
| Total debt | 421 | 444 | 542 | 439 | 392 | 255 | 102 | 362 | 613 | 819 | 1.333 | 1.336 | 131 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
KM Management | Management | 2002 | — | — |
ME Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Klavs Krieger von Lowzow | Chief Executive Officer | 0 companies |
| Jon René Jørgensen | Chief Executive Officer | 0 companies |
| Kim Madsen | Management | 0 companies |
| Merete Elisabeth Obert | Management | 0 companies |