| Revenue | DKK 520K | -6% |
| EBITDA | DKK -53K | -121% |
| Net profit | DKK -35K | -125% |
| Total assets | DKK 129K | -31% |
| Equity | DKK -947K | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 | 81 | 60 | 65 | 1 | 12 | 186 | 238 | 535 | 255 | 70 | 552 | 520 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -6 | -307 | -572 |
| EBITDA | 7 | 65 | 46 | 47 | 1 | 12 | 186 | 238 | 535 | 250 | 64 | 245 | -53 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -49 | -50 | -50 | -50 | -50 |
| EBIT | 7 | 65 | 46 | 47 | 1 | 12 | 186 | 238 | 487 | 200 | 14 | 195 | -103 |
| Net financials | -88 | -93 | -66 | -86 | -32 | -27 | -25 | -27 | 145 | -18 | -20 | -11 | 63 |
| Profit before tax | -82 | -28 | -20 | -38 | -31 | -15 | 161 | 211 | 631 | 182 | -6 | 184 | -40 |
| Tax | -20 | 16 | 7 | -9 | -7 | -3 | 35 | 47 | 139 | 41 | -0 | 44 | -5 |
| Net profit | -61 | -44 | -27 | -29 | -24 | -11 | 125 | 165 | 492 | 141 | -6 | 140 | -35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 331 | 339 | 589 | 425 | 413 | 416 | 381 | 398 | 419 | 214 | 214 | 187 | 129 |
| Equity | -1.833 | -1.878 | -1.904 | -1.934 | -1.958 | -1.970 | -1.844 | -1.679 | -1.187 | -1.046 | -1.052 | -912 | -947 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.165 | 2.216 | 2.493 | 2.359 | 2.371 | 2.386 | 2.225 | 2.077 | 1.606 | 1.260 | 1.265 | 1.099 | 1.076 |
| Total debt | 2.165 | 2.216 | 2.493 | 2.359 | 2.371 | 2.386 | 2.225 | 2.077 | 1.606 | 1.260 | 1.265 | 1.099 | 1.076 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NW Management | Management | 2003 | — | — |
KH Audit | Audit | 2004 | — | — |
HD Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ApS KBUS 17 NR. 1217 | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolas Winding Refn | Management | 0 companies |
| Kim Hersland | Audit | 0 companies |
| Henrik Danstrup Holst | Chief Executive Officer | 0 companies |