| Revenue | DKK -304K | +10% |
| EBITDA | DKK -1,4M | +0% |
| Net profit | DKK -6,2M | -1315% |
| Total assets | DKK 87,2M | -3% |
| Equity | DKK 43,5M | -12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -4 | -6 | -4 | -5 | -4 | -11 | -33 | 28 | -15 | -140 | -251 | -276 | -304 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.078 | -1.052 |
| EBITDA | -3 | -4 | -6 | -4 | -5 | -4 | -11 | -33 | 28 | -15 | -140 | -251 | -1.354 | -1.356 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -108 | -108 | -108 | -12 |
| EBIT | -3 | -4 | -6 | -4 | -5 | -4 | -11 | -33 | 28 | -15 | -249 | -359 | -1.462 | -1.368 |
| Net financials | -104 | 335 | -336 | 267 | 964 | 183 | 1.500 | 2.645 | 26.479 | -765 | 61.060 | 4.345 | 943 | -4.846 |
| Profit before tax | -107 | 331 | -342 | 263 | 959 | 179 | 1.489 | 2.612 | 26.506 | -780 | 60.811 | 3.985 | -519 | -6.214 |
| Tax | 5 | -0 | -0 | -0 | -3 | 3 | 1 | -0 | 1 | -0 | -41 | -135 | -80 | -3 |
| Net profit | -111 | 331 | -342 | 263 | 962 | 176 | 1.488 | 2.612 | 26.506 | -780 | 60.852 | 4.120 | -439 | -6.211 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.826 | 3.297 | 2.977 | 3.235 | 4.179 | 4.359 | 9.478 | 12.315 | 38.358 | 33.451 | 78.015 | 89.893 | 90.234 | 87.248 |
| Equity | 1.792 | 2.926 | 2.583 | 2.846 | 3.808 | 3.985 | 8.906 | 10.934 | 36.383 | 33.118 | 46.052 | 50.172 | 49.733 | 43.523 |
| Long-term debt | 717 | 0 | 0 | 0 | 0 | 0 | 291 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 318 | 371 | 394 | 389 | 371 | 374 | 281 | 1.381 | 1.974 | 333 | 31.963 | 39.721 | 40.500 | 43.725 |
| Total debt | 1.035 | 371 | 394 | 389 | 371 | 374 | 572 | 1.381 | 1.975 | 333 | 31.963 | 39.721 | 40.500 | 43.725 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CJS Capital ApS | Company | 90.0% | 0.0% | 2020 |
Sense Capital ApS | Company | 10.0% | 100.0% | 2020 |
| Individual | 25.0% | 0.0% | 2019 | |
| Individual | 25.0% | 0.0% | 2019 | |
| Individual | 25.0% | 0.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Andreasen | Management | 0 companies |