| Revenue | — | — |
| EBITDA | DKK 1,5M | +144% |
| Net profit | DKK 1,6M | +150% |
| Total assets | DKK 20,2M | +9% |
| Equity | DKK 19,9M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 649 | 1.322 | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 649 | 1.322 | 1.941 | 3.367 | 1.075 | 2.153 | -22 | -23 | 3.140 | -29 | 299 | -3.488 | 1.541 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 649 | 1.322 | 1.941 | 3.367 | 1.075 | 2.153 | -22 | -23 | 3.140 | -29 | 299 | -3.488 | 1.541 |
| Net financials | 129 | 212 | 1.834 | 3.367 | 1.060 | 2.167 | -741 | 4.977 | 3.157 | 4.307 | 326 | -3.448 | 1.590 |
| Profit before tax | 778 | 1.534 | 1.814 | 3.346 | 1.040 | 2.146 | -763 | 4.954 | 3.135 | 4.278 | 285 | -3.482 | 1.554 |
| Tax | 103 | 84 | 260 | 814 | 144 | 69 | -127 | 254 | 4 | 242 | 10 | -129 | -33 |
| Net profit | 676 | 1.453 | 1.562 | 2.532 | 897 | 2.077 | -636 | 4.700 | 3.131 | 4.036 | 250 | -3.180 | 1.587 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.638 | 11.265 | 13.196 | 14.656 | 13.840 | 18.362 | 24.661 | 30.448 | 27.519 | 25.693 | 22.431 | 18.436 | 20.170 |
| Equity | 4.527 | 5.980 | 7.543 | 10.074 | 10.971 | 13.048 | 12.412 | 17.112 | 20.243 | 22.779 | 21.529 | 18.349 | 19.936 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.011 | 5.184 | 5.654 | 4.582 | 2.869 | 5.314 | 12.249 | 13.336 | 447 | 2.914 | 902 | 88 | 235 |
| Total debt | 5.111 | 5.284 | 5.654 | 4.582 | 2.869 | 5.314 | 12.249 | 13.336 | 447 | 2.914 | 902 | 88 | 235 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Audit | Audit | 2005 | — | — |
KR Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2005 | |
RIGAS INVEST ApS | Company | 33.3% | 33.3% | 2005 |
| Individual | 33.3% | 33.3% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Keld Frank Rasmussen | Audit | 0 companies |
| Kirsten Reinholdt Jensen | Management | 0 companies |
| Erik Gregers Hansen | Chairman | 0 companies |