| Revenue | DKK -226K | +309% |
| EBITDA | DKK -230K | -24% |
| Net profit | DKK -219K | -11% |
| Total assets | DKK 313K | -22% |
| Equity | DKK 69K | +9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -411 | -632 | -244 | -301 | -471 | -1.046 | -808 | -1.628 | -1.291 | -877 | -352 | -55 | -226 |
| Staff expenses | -5 | -243 | -68 | -35 | -109 | -88 | -0 | -30 | -17 | -110 | -34 | -131 | -5 |
| EBITDA | -416 | -876 | -312 | -336 | -581 | -1.007 | -813 | -1.666 | -1.308 | -987 | -386 | -186 | -230 |
| Depreciation & amort. | -101 | -136 | -54 | -51 | -45 | 64 | -54 | -54 | -53 | -49 | -49 | -35 | -14 |
| EBIT | -517 | -1.012 | -366 | -387 | -626 | -1.071 | -867 | -1.720 | -1.361 | -1.036 | -435 | -222 | -244 |
| Net financials | -113 | -151 | -191 | -97 | -128 | -113 | -74 | -69 | -56 | -49 | -34 | -31 | -17 |
| Profit before tax | -630 | -1.162 | -557 | -484 | -754 | -1.184 | -941 | -1.789 | -1.417 | -1.085 | -469 | -253 | -261 |
| Tax | -163 | -284 | -99 | -51 | -180 | -262 | -207 | -393 | -312 | -239 | -103 | -56 | -42 |
| Net profit | -467 | -878 | -458 | -433 | -574 | -922 | -734 | -1.396 | -1.105 | -846 | -366 | -197 | -219 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.458 | 1.553 | 1.550 | 1.481 | 1.986 | 1.515 | 1.018 | 706 | 1.027 | 1.028 | 685 | 402 | 313 |
| Equity | -311 | -1.189 | 153 | -280 | 145 | 223 | 189 | 143 | 138 | 141 | 136 | 63 | 69 |
| Long-term debt | 138 | 347 | 243 | 117 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.631 | 2.395 | 1.155 | 1.644 | 1.781 | 1.292 | 829 | 563 | 849 | 887 | 534 | 330 | 227 |
| Total debt | 1.769 | 2.742 | 1.397 | 1.761 | 1.840 | 1.292 | 829 | 563 | 849 | 887 | 534 | 330 | 227 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
K.E.O. HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Einer Olsen | Management | 0 companies |
| Lars Kristian Søby | Board of Directors | 0 companies |