| Revenue | DKK 0 | — |
| EBITDA | DKK -98K | -111% |
| Net profit | DKK -3,4M | -205% |
| Total assets | DKK 15,8M | -23% |
| Equity | DKK 11,1M | -23% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 303 | 59 | 75 | 11 | -49 | -50 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -64 | -66 | 244 | 3 | 30 | -34 | -49 | -50 | -52 | -47 | -98 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -64 | -66 | 244 | 3 | 30 | -34 | -49 | -50 | -52 | -47 | -98 |
| Net financials | 1.291 | 489 | 2.258 | 1.490 | 640 | 175 | -959 | 1.772 | 168 | 3.291 | -3.300 |
| Profit before tax | 1.226 | 423 | 2.199 | 1.434 | 595 | 129 | -1.008 | 1.722 | 116 | 3.244 | -3.398 |
| Tax | 0 | 4 | 3 | 4 | 7 | 3 | 5 | 4 | -0 | 4 | 9 |
| Net profit | 1.226 | 419 | 2.196 | 1.429 | 588 | 126 | -1.012 | 1.717 | 116 | 3.240 | -3.407 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.371 | 21.221 | 21.213 | 21.306 | 21.332 | 19.371 | 16.810 | 18.749 | 19.081 | 20.576 | 15.800 |
| Equity | 5.649 | 6.059 | 8.255 | 9.684 | 10.272 | 10.398 | 9.386 | 11.103 | 11.219 | 14.459 | 11.102 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.722 | 15.162 | 12.958 | 11.622 | 11.060 | 8.973 | 7.425 | 7.646 | 7.863 | 6.117 | 4.698 |
| Total debt | 14.722 | 15.162 | 12.958 | 11.622 | 11.060 | 8.973 | 7.425 | 7.646 | 7.863 | 6.117 | 4.698 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Management | Management | 2022 | — | — |
KM Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Aaquist Pihl Johansen | Management | 0 companies |
| Kim Madsen | Management | 0 companies |