| Revenue | DKK -59K | -387% |
| EBITDA | DKK -59K | -387% |
| Net profit | DKK -1,3M | -285% |
| Total assets | DKK 2,7M | -27% |
| Equity | DKK 546K | -70% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | 0 | 106 | 2 | -11 | -7 | -76 | 14 | 11 | -73 | -127 | -145 | 21 | -59 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -7 | 106 | -126 | -11 | -7 | -76 | 14 | 11 | -73 | -127 | -145 | 21 | -59 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -9 | -9 | -24 | -37 | -1.100 | -251 | -1.174 |
| EBIT | -12 | -7 | 106 | -126 | -11 | -7 | -80 | 5 | 2 | -98 | -163 | -1.246 | -230 | -1.233 |
| Net financials | 77 | -49 | -812 | -86 | 74 | 229 | -34 | 46 | -10 | 12 | -34 | -99 | -79 | -68 |
| Profit before tax | 65 | -56 | -707 | -212 | 63 | 222 | -115 | 51 | -8 | -86 | -198 | -1.345 | -309 | -1.301 |
| Tax | 16 | -14 | 17 | 32 | -0 | 25 | -18 | -4 | -7 | -23 | -8 | -93 | 29 | -0 |
| Net profit | 49 | -42 | -723 | -244 | 63 | 197 | -96 | 55 | -2 | -63 | -190 | -1.252 | -338 | -1.301 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.031 | 1.064 | 378 | 142 | 240 | 470 | 1.354 | 1.424 | 2.564 | 2.773 | 5.102 | 3.940 | 3.677 | 2.682 |
| Equity | 407 | 364 | -359 | -603 | -541 | -343 | -440 | -385 | -386 | 1.650 | 1.461 | 209 | 1.847 | 546 |
| Long-term debt | 0 | 516 | 705 | 705 | 736 | 778 | 0 | 0 | 0 | 0 | 800 | 0 | 0 | 0 |
| Short-term debt | 624 | 184 | 32 | 40 | 44 | 35 | 1.794 | 1.809 | 2.951 | 1.123 | 2.841 | 3.732 | 1.829 | 2.136 |
| Total debt | 624 | 700 | 737 | 745 | 780 | 813 | 1.794 | 1.809 | 2.951 | 1.123 | 3.641 | 3.732 | 1.829 | 2.136 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Management | Management | 2015 | — | — |
SP Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
XYLOFON A/S | Company | 100.0% | 100.0% | 2016 |
DIALOGUE NETWORK A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Ruberg | Management | 0 companies |
| Søren Petersen | Founder | 0 companies |