| Revenue | DKK -662K | +520% |
| EBITDA | DKK -662K | -446% |
| Net profit | DKK 351K | +385% |
| Total assets | DKK 3,5M | +66% |
| Equity | DKK 1,3M | +37% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -424 | -170 | -388 | -140 | -152 | 219 | -52 | 100 | -137 | -278 | 265 | -107 | -662 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -14 | -0 |
| EBITDA | -424 | -170 | -388 | -140 | -152 | 219 | -52 | 100 | -137 | -278 | 260 | -121 | -662 |
| Depreciation & amort. | -37 | -174 | -524 | -97 | -49 | -46 | -0 | -0 | -0 | -231 | -27 | -0 | -0 |
| EBIT | -462 | -344 | -912 | -238 | -201 | 172 | -52 | 100 | -137 | -509 | 232 | -121 | -662 |
| Net financials | -314 | 20 | -52 | -80 | -82 | -80 | -131 | -85 | -61 | -1 | -67 | -2 | 1.013 |
| Profit before tax | -776 | -129 | -964 | -318 | -284 | 93 | -183 | 15 | -198 | -511 | 165 | -123 | 351 |
| Tax | -125 | 97 | -242 | -142 | -14 | -40 | -158 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -651 | -226 | -722 | -176 | -269 | 132 | -24 | 15 | -198 | -511 | 165 | -123 | 351 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.079 | 4.614 | 3.679 | 3.618 | 3.575 | 3.640 | 3.552 | 3.997 | 3.935 | 3.663 | 2.191 | 2.110 | 3.492 |
| Equity | 2.891 | 2.665 | 1.943 | 1.767 | 1.497 | 1.630 | 1.605 | 1.620 | 1.423 | 912 | 1.076 | 953 | 1.304 |
| Long-term debt | 836 | 784 | 778 | 0 | 0 | 0 | 0 | 389 | 305 | 175 | 18 | 15 | 15 |
| Short-term debt | 639 | 550 | 585 | 1.851 | 2.078 | 2.011 | 1.947 | 1.988 | 2.207 | 2.577 | 1.096 | 1.142 | 2.173 |
| Total debt | 1.475 | 1.335 | 1.364 | 1.851 | 2.078 | 2.011 | 1.947 | 2.377 | 2.512 | 2.751 | 1.114 | 1.157 | 2.188 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CC Audit | Audit | 2004 | — | — |
GD Management | Management | 2015 | — | — |
KT Founder | Founder | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Clausen | Audit | 0 companies |
| Gregers Dalsgaard | Management | 0 companies |
| Kenneth Tino Thomsen | Founder | 0 companies |