| Revenue | DKK 145K | -21% |
| EBITDA | DKK 145K | -21% |
| Net profit | DKK -18K | -359% |
| Total assets | DKK 4,7M | -1% |
| Equity | DKK 89K | -17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23 | -87 | 204 | 474 | 196 | 269 | 69 | 290 | 52 | 253 | 123 | 147 | 183 | 145 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 11 | -87 | 204 | 474 | 196 | 269 | 69 | 290 | 52 | 253 | 123 | 147 | 183 | 145 |
| Depreciation & amort. | -0 | 25 | 25 | 32 | 36 | -37 | -43 | -47 | -47 | -47 | -260 | -73 | -48 | -48 |
| EBIT | 11 | -112 | 179 | 442 | 160 | 232 | 26 | 242 | 5 | 206 | -137 | 73 | 135 | 96 |
| Net financials | -210 | -190 | -157 | -150 | -145 | -138 | -138 | -143 | -137 | -187 | -144 | -124 | -113 | -107 |
| Profit before tax | -199 | -302 | 22 | 292 | 15 | 94 | -112 | 100 | -133 | 19 | -281 | -51 | 22 | -10 |
| Tax | -0 | -16 | 5 | -0 | -0 | -9 | -71 | 28 | -39 | 4 | -8 | 24 | 15 | 8 |
| Net profit | -199 | -286 | 17 | 292 | 15 | 102 | -41 | 72 | -94 | 15 | -273 | -75 | 7 | -18 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.947 | 4.783 | 4.739 | 5.206 | 5.189 | 5.202 | 5.341 | 5.427 | 5.316 | 5.283 | 4.918 | 4.824 | 4.801 | 4.741 |
| Equity | -604 | -977 | -960 | -668 | -653 | -551 | -592 | -520 | -613 | -599 | -88 | 0 | 107 | 89 |
| Long-term debt | 4.756 | 4.627 | 4.664 | 4.636 | 4.603 | 4.567 | 4.530 | 4.491 | 4.295 | 4.224 | 4.032 | 3.883 | 3.746 | 3.590 |
| Short-term debt | 795 | 1.133 | 1.035 | 1.238 | 1.240 | 1.186 | 1.402 | 1.419 | 1.626 | 1.657 | 973 | 941 | 948 | 1.062 |
| Total debt | 5.550 | 5.760 | 5.699 | 5.874 | 5.842 | 5.753 | 5.932 | 5.911 | 5.921 | 5.881 | 5.005 | 4.824 | 4.694 | 4.653 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2012 | — | — |
JK Management | Management | 2012 | — | — |
MØ Founder | Founder | 2006 | — | — |
MS Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NØRREGADE 23 ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Kaj-Aage Studsgaard | Management | 0 companies |
| Jan Kramme | Management | 0 companies |
| Malthe Ødger Lønstrup Vad | Founder | 0 companies |
| Martin Studsgaard Kramme | Founder | 0 companies |