| Revenue | DKK -228K | +171% |
| EBITDA | DKK -228K | -171% |
| Net profit | DKK -168K | -87% |
| Total assets | DKK 637K | -82% |
| Equity | DKK -238K | -240% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.185 | 9.769 | 7.562 | 8.974 | 14.754 | 33.092 | 14.921 | 9.941 | 11.918 | -98 | -77 | -84 | -228 |
| Staff expenses | -7.489 | -9.126 | -7.975 | -9.235 | -13.355 | -26.054 | -14.715 | -10.623 | -8.522 | -13 | -0 | -0 | -0 |
| EBITDA | 1.696 | 643 | -413 | -261 | 1.399 | 7.038 | 206 | -682 | 3.397 | -111 | -77 | -84 | -228 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.696 | 643 | -413 | -261 | 1.399 | 7.038 | 206 | -682 | 3.397 | -111 | -77 | -84 | -228 |
| Net financials | -73 | 2 | -18 | -26 | 45 | 120 | 35 | -31 | 38 | 61 | -8 | 13 | -26 |
| Profit before tax | 1.623 | 645 | -431 | -286 | 1.444 | 7.158 | 241 | -714 | 3.435 | -50 | -85 | -71 | -254 |
| Tax | 417 | 237 | -97 | -45 | 347 | 1.610 | 65 | -151 | 821 | -11 | -19 | 19 | -86 |
| Net profit | 1.205 | 408 | -334 | -242 | 1.097 | 5.548 | 176 | -563 | 2.614 | -39 | -66 | -90 | -168 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.132 | 3.330 | 2.861 | 1.316 | 4.123 | 11.544 | 5.446 | 5.441 | 8.475 | 4.446 | 3.480 | 3.528 | 637 |
| Equity | 276 | 684 | -209 | -450 | 647 | 5.748 | 301 | 327 | 2.941 | 86 | 20 | -70 | -238 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 278 | 0 | 701 | 798 | 826 | 852 |
| Short-term debt | 2.795 | 2.646 | 3.070 | 1.766 | 3.476 | 5.795 | 5.146 | 4.835 | 5.534 | 3.659 | 2.662 | 2.772 | 23 |
| Total debt | 2.795 | 2.646 | 3.070 | 1.766 | 3.476 | 5.795 | 5.146 | 5.114 | 5.534 | 4.360 | 3.460 | 3.599 | 875 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Management | Management | 2003 | — | — |
| Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MINASAAM HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Arne Understed Johansen | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |