| Revenue | DKK 5,7M | -3% |
| EBITDA | DKK -617K | -1057% |
| Net profit | DKK -701K | -599% |
| Total assets | DKK 783K | -15% |
| Equity | DKK -747K | -1537% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.762 | 4.204 | 3.027 | 3.416 | 3.198 | 4.121 | 4.547 | 4.371 | 4.069 | 4.244 | 4.740 | 4.937 | 5.868 | 5.670 |
| Staff expenses | -2.982 | -3.798 | -2.482 | -2.415 | -3.161 | -4.075 | -4.401 | -4.439 | -3.820 | -3.998 | -4.525 | -4.738 | -5.921 | -6.288 |
| EBITDA | -90 | -278 | -135 | 265 | 36 | 46 | 146 | -68 | 250 | 245 | 215 | 199 | -53 | -617 |
| Depreciation & amort. | -0 | -0 | -5 | -5 | -4 | -10 | -18 | -27 | -28 | -22 | -58 | -46 | -46 | -46 |
| EBIT | -90 | -278 | -140 | 260 | 33 | 36 | 128 | -95 | 221 | 223 | 157 | 153 | -100 | -664 |
| Net financials | -39 | -22 | -19 | -3 | 1 | 8 | 4 | -2 | 1 | -4 | -7 | 3 | -1 | -38 |
| Profit before tax | -124 | -300 | -159 | 257 | 34 | 44 | 132 | -96 | 222 | 219 | 149 | 157 | -100 | -701 |
| Tax | -31 | 41 | -0 | -0 | -0 | -0 | -0 | -0 | 32 | 53 | 34 | 36 | -0 | -0 |
| Net profit | -93 | -341 | -159 | 257 | 34 | 44 | 132 | -96 | 190 | 166 | 115 | 121 | -100 | -701 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 715 | 407 | 474 | 629 | 837 | 1.003 | 1.215 | 955 | 1.182 | 1.147 | 1.423 | 1.040 | 924 | 783 |
| Equity | 96 | -245 | -404 | -147 | -113 | -69 | 63 | -37 | 153 | 219 | 234 | 255 | -46 | -747 |
| Long-term debt | 0 | 0 | 15 | 15 | 15 | 15 | 0 | 8 | 8 | 8 | 8 | 8 | 8 | 0 |
| Short-term debt | -619 | 652 | 862 | 761 | 934 | 1.057 | 1.152 | 984 | 1.021 | 921 | 1.181 | 777 | 962 | 1.530 |
| Total debt | -619 | 652 | 877 | 776 | 949 | 1.072 | 1.152 | 991 | 1.029 | 928 | 1.188 | 785 | 970 | 1.530 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Management | Management | 2019 | — | — |
MK Management | Management | 2006 | — | — |
LS Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2024 | |
K E Krebs Holding ApS | Company | 33.3% | 33.3% | 2024 |
Schierbeck Accounting ApS | Company | 10.0% | 10.0% | 2019 |
| Individual | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Eltong Krebs | Management | 0 companies |
| Maria Kammer Hybschmann | Management | 0 companies |
| Lisbeth Schierbeck | Management | 0 companies |
| Antti Johannes Voittonen | Board of Directors | 0 companies |