| Revenue | DKK 403K | -206% |
| EBITDA | DKK 403K | +206% |
| Net profit | DKK 403K | +206% |
| Total assets | DKK 2,4M | +14% |
| Equity | DKK -4,9M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 | -62 | -134 | — | -186 | -457 | -422 | 275 | 11 | 138 | -1.012 | -380 | 403 |
| Staff expenses | -5 | -2 | -2 | -0 | -0 | -7 | -34 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2 | -63 | -136 | 0 | -186 | -464 | 324 | 275 | 11 | 138 | -1.012 | -380 | 403 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | 356 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2 | -63 | -136 | 0 | -186 | -464 | -32 | 275 | 11 | 138 | -1.012 | -380 | 403 |
| Net financials | -4 | -15 | -0 | 0 | -6 | -1 | -1.051 | -8 | -1 | -3 | -1 | -0 | -0 |
| Profit before tax | -2 | -79 | -136 | 0 | -192 | -464 | -1.084 | 267 | 10 | 135 | -1.012 | -380 | 403 |
| Tax | 3 | -35 | -22 | -0 | -0 | -178 | -238 | 612 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -5 | -44 | -113 | 0 | -192 | -286 | -845 | -345 | 10 | 135 | -1.012 | -380 | 403 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 524 | 595 | 641 | 0 | 978 | 1.154 | 1.297 | 1.430 | 1.361 | 1.362 | 2.414 | 2.065 | 2.363 |
| Equity | -743 | -788 | -901 | 0 | -1.649 | -1.935 | -3.715 | -4.060 | -4.050 | -3.905 | -4.532 | -5.234 | -4.876 |
| Long-term debt | 292 | 292 | 292 | 0 | 839 | 839 | 1.905 | 1.800 | 1.740 | 1.680 | 1.625 | 1.515 | 1.515 |
| Short-term debt | 975 | 1.090 | 1.251 | 0 | 1.789 | 2.251 | 3.107 | 3.689 | 3.670 | 3.587 | 5.321 | 5.784 | 5.724 |
| Total debt | 1.268 | 1.382 | 1.543 | 0 | 2.628 | 3.090 | 5.012 | 5.489 | 5.410 | 5.267 | 6.946 | 7.299 | 7.239 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Management | Management | 2005 | — | — |
CR Audit | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Rassum | Management | 0 companies |
| CENSOR REVISION ApS | Audit | 0 companies |