| Revenue | DKK 2,2M | -5% |
| EBITDA | DKK 122K | -76% |
| Net profit | DKK 81K | -70% |
| Total assets | DKK 538K | +13% |
| Equity | DKK -24K | +77% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.186 | 437 | 10 | 2 | -65 | -37 | -84 | -38 | 21 | 995 | 1.482 | 2.281 | 2.157 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -70 | -853 | -1.328 | -1.763 | -2.036 |
| EBITDA | -35 | 4 | 10 | 2 | -65 | -37 | -84 | -38 | -51 | 123 | 125 | 517 | 122 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12 |
| EBIT | -35 | 4 | 10 | 2 | -65 | -37 | -84 | -38 | -51 | 123 | 125 | 517 | 110 |
| Net financials | -42 | -27 | -26 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -4 | -94 | -3 |
| Profit before tax | -77 | -23 | -15 | 2 | -65 | -37 | -84 | -38 | -51 | 122 | 121 | 423 | 108 |
| Tax | -19 | -0 | -0 | 0 | 30 | 26 | -19 | -8 | -11 | 27 | -27 | 149 | 27 |
| Net profit | -57 | -23 | -15 | 1 | -95 | -63 | -66 | -29 | -39 | 95 | 147 | 274 | 81 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 526 | 445 | 399 | 428 | 354 | 280 | 245 | 157 | 152 | 369 | 3.151 | 476 | 538 |
| Equity | -294 | -317 | -332 | -331 | -425 | -488 | -554 | -583 | -622 | -527 | -380 | -106 | -24 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 145 | 145 |
| Short-term debt | 820 | 762 | 731 | 759 | 779 | 768 | 799 | 740 | 774 | 896 | 3.531 | 434 | 414 |
| Total debt | 820 | 762 | 731 | 759 | 779 | 768 | 799 | 740 | 774 | 896 | 3.531 | 579 | 559 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Deputy | Deputy | 2003 | — | — |
VC Deputy | Deputy | 2003 | — | — |
SO Management | Management | 2020 | — | — |
SJ Management | Management | 2003 | — | — |
KJ Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KEIN ApS | Company | 66.7% | 66.7% | 2023 |
SOLINCO ApS | Company | 25.0% | 25.0% | 2023 |
LOKO HOLDING ApS | Company | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Deputy | 0 companies |
| Victor Christoffersen | Deputy | 0 companies |
| Stefan Olin | Management | 0 companies |
| Steve Jussi Klein | Management | 0 companies |
| Kenneth Janus Olin | Chief Executive Officer | 0 companies |