| Revenue | DKK 304K | -27% |
| EBITDA | DKK -89K | -246% |
| Net profit | DKK -44K | -182% |
| Total assets | DKK 352K | -19% |
| Equity | DKK 224K | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.057 | 2.126 | 1.660 | 1.398 | 1.400 | 1.599 | 1.105 | 944 | 736 | 821 | 726 | 415 | 304 |
| Staff expenses | -2.022 | -2.006 | -1.619 | -1.413 | -1.452 | -1.620 | -1.411 | -872 | -744 | -644 | -719 | -353 | -394 |
| EBITDA | 35 | 120 | 41 | -15 | -52 | -21 | -307 | 72 | -8 | 177 | 7 | 61 | -89 |
| Depreciation & amort. | -19 | -7 | -22 | -16 | -22 | -9 | -24 | -6 | -6 | -6 | -6 | -5 | -2 |
| EBIT | 16 | 113 | 19 | -32 | -74 | -30 | -330 | 66 | -14 | 171 | 1 | 57 | -91 |
| Net financials | -24 | -14 | 0 | 1 | 1 | -7 | -18 | -15 | -15 | -9 | 29 | -3 | 48 |
| Profit before tax | -8 | 99 | 20 | -31 | -73 | -36 | -348 | 51 | -29 | 162 | 30 | 53 | -44 |
| Tax | 0 | 24 | 5 | -5 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -8 | 75 | 15 | -26 | -70 | -36 | -348 | 51 | -29 | 162 | 30 | 53 | -44 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.370 | 1.962 | 1.663 | 1.320 | 1.019 | 874 | 655 | 527 | 506 | 534 | 503 | 434 | 352 |
| Equity | 1.000 | 890 | 905 | 828 | 469 | 348 | -0 | 51 | 22 | 185 | 215 | 268 | 224 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 39 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.369 | 1.065 | 750 | 489 | 550 | 526 | 655 | 469 | 444 | 349 | 288 | 166 | 128 |
| Total debt | 1.369 | 1.065 | 750 | 489 | 550 | 526 | 655 | 476 | 484 | 349 | 288 | 166 | 128 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Ejvind Berthelsen | Management | 0 companies |