| Revenue | DKK 1,1M | -25% |
| EBITDA | DKK 42K | -87% |
| Net profit | DKK 13K | -94% |
| Total assets | DKK 2,6M | -8% |
| Equity | DKK 2,2M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.012 | — | — | 1.179 | 1.118 | 1.750 | 1.747 | 2.096 | 2.020 | 1.676 | 1.549 | 1.427 | 1.067 |
| Staff expenses | -3.967 | -1.712 | -1.027 | -962 | -1.209 | -1.294 | -1.529 | -1.531 | -1.545 | -1.453 | -1.287 | -1.099 | -1.024 |
| EBITDA | 45 | 267 | 145 | 217 | -90 | 455 | 218 | 565 | 475 | 223 | 262 | 328 | 42 |
| Depreciation & amort. | 179 | -197 | -75 | -75 | -85 | -153 | -174 | -181 | -197 | -194 | -126 | -45 | -24 |
| EBIT | -134 | 70 | 70 | 142 | -175 | 302 | 44 | 384 | 278 | 30 | 136 | 283 | 18 |
| Net financials | -125 | -59 | -41 | -24 | -9 | -10 | -16 | -19 | -18 | -23 | -15 | -4 | 1 |
| Profit before tax | -259 | 12 | 30 | 118 | -184 | 292 | 27 | 365 | 260 | 6 | 122 | 280 | 19 |
| Tax | -44 | -4 | 17 | 41 | -37 | 67 | 9 | 83 | 60 | 5 | 29 | 65 | 6 |
| Net profit | -215 | 32 | 12 | 78 | -147 | 225 | 18 | 282 | 200 | 1 | 92 | 215 | 13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.887 | 3.332 | 2.179 | 3.517 | 1.831 | 2.214 | 2.108 | 2.203 | 2.820 | 2.565 | 2.430 | 2.860 | 2.627 |
| Equity | 1.159 | 1.192 | 1.204 | 1.282 | 1.135 | 1.360 | 1.378 | 1.660 | 1.860 | 1.861 | 1.954 | 2.169 | 2.182 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 0 |
| Short-term debt | 1.727 | 2.140 | 975 | 2.218 | 696 | 807 | 673 | 494 | 935 | 703 | 476 | 668 | 445 |
| Total debt | 1.727 | 2.140 | 975 | 2.218 | 696 | 807 | 673 | 494 | 935 | 703 | 476 | 691 | 445 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KIM A HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Sloth Andersen | Management | 0 companies |