| Revenue | DKK 82K | -3% |
| EBITDA | DKK -1,8M | -5% |
| Net profit | DKK 17,9M | +4% |
| Total assets | DKK 136,4M | -15% |
| Equity | DKK 131,9M | +22% |
| Employees | 2 | — |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | 1.966 | -80 | 61 | 61 | 73 | 42 | 39 | 58 | 108 | 701 | 85 | 82 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.783 | -0 | -0 | -0 | -0 | -0 | -0 | -878 | -885 | -1.297 | -1.215 | -1.201 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | -273 | -80 | -41 | -40 | -23 | 2.142 | 100 | -954 | -1.191 | -1.207 | -1.710 | -1.804 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -20 | -93 | -93 | -100 | -132 | 1.081 | 67 | -33 | -343 | -1.248 | -1.248 | -1.277 |
| EBIT | — | — | — | — | — | — | — | — | — | — | -293 | -173 | -134 | -140 | -155 | 1.061 | 33 | -987 | -1.534 | -2.455 | -2.958 | -3.081 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.501 | 12.055 | 605 | 4.523 | 5.420 | 5.781 | 4.606 | 4.736 | 10.618 | 4.709 | 20.464 | 22.074 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | 6.208 | 11.882 | 471 | 4.383 | 5.265 | 6.842 | 4.639 | 3.749 | 9.084 | 2.254 | 17.506 | 18.993 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.235 | 161 | -1.906 | 822 | -285 | 1.221 | 300 | 46 | 402 | -750 | 281 | 1.057 |
| Net profit | — | — | — | — | — | — | — | — | — | — | 4.973 | 11.721 | 2.377 | 3.561 | 5.550 | 5.621 | 4.339 | 3.703 | 8.682 | 3.005 | 17.225 | 17.936 |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82.527 | 62.193 | 54.080 | 56.741 | 62.630 | 76.364 | 77.964 | 85.189 | 112.038 | 102.471 | 159.865 | 136.383 |
| Equity | — | — | — | — | — | — | — | — | — | — | 47.201 | 58.922 | 52.299 | 55.859 | 61.357 | 72.596 | 76.881 | 80.474 | 89.042 | 90.933 | 108.040 | 131.854 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.042 | 546 | 528 | 507 | 484 | 463 | 442 | 438 | 401 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.326 | 2.229 | 1.235 | 354 | 766 | 3.284 | 620 | 4.273 | 22.558 | 11.138 | 51.826 | 4.530 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.326 | 3.271 | 1.781 | 882 | 1.273 | 3.768 | 1.083 | 4.715 | 22.996 | 11.539 | 51.826 | 4.530 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2024 | — | — |
| Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Bonde | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Otto Vinther Christensen | Board of Directors | 0 companies |
| Torben Leif Thomsen | Board of Directors | 0 companies |