| Revenue | DKK 8K | -318% |
| EBITDA | DKK 8K | +318% |
| Net profit | DKK 7K | +305% |
| Total assets | DKK 18K | +548% |
| Equity | DKK -7K | +49% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 588 | 989 | 971 | 1.081 | 634 | 570 | 589 | 566 | 487 | 552 | 28 | -3 | 8 |
| Staff expenses | -591 | -573 | -590 | -575 | -579 | -574 | -571 | -542 | -412 | -579 | -409 | -0 | -0 |
| EBITDA | -3 | -40 | -53 | 100 | 55 | -4 | 18 | 24 | 74 | -27 | -381 | -3 | 8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3 | -40 | -53 | 100 | 55 | -4 | 18 | 24 | 74 | -27 | -381 | -3 | 8 |
| Net financials | -13 | -8 | -4 | -12 | -14 | -20 | -21 | -24 | -12 | -14 | -19 | 0 | -0 |
| Profit before tax | -16 | -48 | -57 | 88 | 41 | -14 | -2 | 0 | 62 | -41 | -401 | -3 | 7 |
| Tax | -1 | -0 | -20 | 19 | 9 | 5 | 1 | -0 | 14 | -9 | 2 | -0 | -0 |
| Net profit | -15 | -48 | -37 | 69 | 32 | -19 | -3 | 0 | 49 | -32 | -403 | -3 | 7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 759 | 725 | 703 | 803 | 905 | 864 | 916 | 859 | 791 | 862 | 100 | 3 | 18 |
| Equity | 405 | 357 | 319 | 388 | 420 | 401 | 398 | 398 | 447 | 415 | -11 | -14 | -7 |
| Long-term debt | 76 | 88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 278 | 280 | 384 | 415 | 485 | 463 | 518 | 461 | 344 | 447 | 111 | 17 | 25 |
| Total debt | 354 | 369 | 384 | 415 | 485 | 463 | 518 | 461 | 344 | 447 | 111 | 17 | 25 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KI Management | Management | 2002 | — | — |
| Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Iver Toftgaard | Management | 0 companies |
| Erhvervsrevisorerne i Valby K.B. Revision | Audit | 0 companies |