| Revenue | DKK -13K | -671% |
| EBITDA | DKK -13K | -671% |
| Net profit | DKK 58K | -44% |
| Total assets | DKK 1,2M | +5% |
| Equity | DKK 1,2M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 70 | 52 | 8 | 4 | 37 | 33 | 66 | 34 | 16 | 1.269 | -25 | 2 | -13 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 70 | 52 | 8 | 4 | 37 | 33 | 66 | 34 | 16 | 1.269 | -25 | 2 | -13 |
| Depreciation & amort. | -451 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -380 | 52 | 8 | 4 | 37 | 33 | 66 | 34 | 16 | 1.269 | -25 | 2 | -13 |
| Net financials | -87 | -34 | -49 | -261 | -37 | 156 | -99 | -86 | -30 | -5 | -47 | 108 | 87 |
| Profit before tax | -467 | 18 | -40 | -257 | -1 | 189 | -33 | -51 | -13 | 1.264 | -72 | 110 | 75 |
| Tax | -0 | -0 | -10 | -58 | -0 | -0 | -7 | -11 | -0 | 118 | 114 | 7 | 16 |
| Net profit | -467 | 18 | -31 | -198 | -1 | 189 | -26 | -40 | -13 | 1.146 | -186 | 104 | 58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.154 | 1.147 | 1.151 | 1.122 | 1.150 | 1.191 | 1.759 | 1.774 | 1.230 | 2.489 | 1.948 | 1.182 | 1.241 |
| Equity | -907 | -889 | -902 | -1.100 | -1.101 | -911 | 163 | 123 | 110 | 1.256 | 1.070 | 1.174 | 1.232 |
| Long-term debt | 1.964 | 1.935 | 1.968 | 2.194 | 2.207 | 2.023 | 1.582 | 1.634 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 97 | 100 | 84 | 28 | 43 | 79 | 14 | 17 | 1.120 | 1.233 | 878 | 8 | 9 |
| Total debt | 2.061 | 2.036 | 2.052 | 2.222 | 2.251 | 2.102 | 1.595 | 1.651 | 1.120 | 1.233 | 878 | 8 | 9 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2006 | — | — |
JT Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KRISTIAN SCHMIDT HOLDING A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Schmidt | Management | 0 companies |
| Jørgen Thorsen | Management | 0 companies |