| Revenue | DKK 2,9M | -19% |
| EBITDA | DKK 51K | -47% |
| Net profit | DKK -84K | -129% |
| Total assets | DKK 1,2M | -38% |
| Equity | DKK -191K | -78% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.177 | 3.425 | 3.330 | 2.532 | 2.716 | 2.596 | 2.614 | 2.931 | 3.561 | 2.892 |
| Staff expenses | -2.749 | -2.942 | -3.271 | -2.408 | -2.532 | -2.431 | -2.744 | -2.655 | -3.329 | -2.792 |
| EBITDA | 428 | 483 | 59 | 124 | 184 | 165 | -130 | 223 | 95 | 51 |
| Depreciation & amort. | -171 | -169 | -199 | -147 | -115 | -99 | -93 | -75 | -86 | -93 |
| EBIT | 257 | 313 | -140 | -23 | 69 | 66 | -223 | 147 | 9 | -42 |
| Net financials | -95 | -76 | -75 | -63 | -52 | -45 | -54 | -54 | -46 | -41 |
| Profit before tax | 162 | 237 | -215 | -87 | 18 | 21 | -277 | 93 | -37 | -84 |
| Tax | 37 | 63 | 27 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 125 | 174 | -242 | -87 | 18 | 21 | -277 | 93 | -37 | -84 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.726 | 1.691 | 1.250 | 910 | 892 | 1.004 | 962 | 928 | 1.936 | 1.193 |
| Equity | -151 | 23 | -220 | -306 | -208 | -188 | -465 | -371 | -108 | -191 |
| Long-term debt | 1.042 | 911 | 705 | 541 | 454 | 248 | 77 | 408 | 490 | 420 |
| Short-term debt | 835 | 758 | 764 | 675 | 647 | 944 | 1.350 | 891 | 1.554 | 964 |
| Total debt | 1.877 | 1.668 | 1.469 | 1.216 | 1.101 | 1.192 | 1.426 | 1.299 | 2.044 | 1.384 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KT Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Raket Klausen Holding ApS | Company | 50.0% | 50.0% | 2020 |
KENNETH TROSBORG HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
KARINA TROSBORG HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
| Individual | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Trosborg | Management | 0 companies |