| Revenue | DKK -13K | -24% |
| EBITDA | DKK -13K | +24% |
| Net profit | DKK -5K | +39% |
| Total assets | DKK 189K | -3% |
| Equity | DKK 178K | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 326 | -14 | -84 | 323 | 1 | -11 | -178 | 457 | -24 | -39 | -26 | -15 | -17 | -13 |
| Staff expenses | -306 | -45 | -0 | -218 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 20 | -79 | -113 | 97 | -7 | -11 | -178 | 457 | -13 | -39 | -26 | -15 | -17 | -13 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -9 | -9 | -10 | -14 | -14 | -3 | -20 | -0 | -0 | -0 |
| EBIT | 20 | -79 | -113 | 97 | -16 | -19 | -189 | 443 | -27 | -43 | -46 | -15 | -17 | -13 |
| Net financials | -0 | 6 | -9 | -16 | -35 | -14 | -27 | -24 | -6 | 5 | 1 | 1 | 6 | 6 |
| Profit before tax | 19 | -73 | -122 | 81 | -50 | -33 | -215 | 419 | -33 | -38 | -45 | -14 | -11 | -7 |
| Tax | 7 | -16 | -26 | 18 | -7 | -8 | -45 | 88 | 1 | -0 | -22 | -7 | -2 | -1 |
| Net profit | 12 | -57 | -96 | 63 | -44 | -25 | -170 | 331 | -34 | -38 | -22 | -7 | -9 | -5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 278 | 154 | 703 | 2.007 | 1.015 | 834 | 1.462 | 381 | 277 | 233 | 210 | 203 | 194 | 189 |
| Equity | — | 136 | 139 | 203 | 159 | 133 | -37 | 294 | 260 | 222 | 200 | 192 | 184 | 178 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 85 | 18 | 564 | 1.804 | 856 | 700 | 1.498 | 21 | 17 | 11 | 11 | 11 | 11 | 11 |
| Total debt | 85 | 18 | 564 | 1.804 | 856 | 700 | 1.498 | 87 | 17 | 11 | 11 | 11 | 11 | 11 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Management | Management | 2006 | — | — |
FO Management | Management | 2006 | — | — |
ON Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
K22 Invest ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Helden | Management | 0 companies |
| Finn Otto Classen | Management | 0 companies |
| Ole Nakel Thorsager | Founder | 0 companies |