| Revenue | DKK -364K | -200% |
| EBITDA | DKK -364K | -200% |
| Net profit | DKK -459K | -228% |
| Total assets | DKK 4,1M | +16% |
| Equity | DKK 487K | -49% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | -13 | -5 | -3 | 45 | 45 | 44 | 40 | 46 | 278 | -87 | 364 | -364 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -13 | -5 | -3 | 45 | 45 | 44 | 40 | 46 | 278 | -87 | 364 | -364 |
| Depreciation & amort. | -0 | -0 | -0 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -62 |
| EBIT | -11 | -13 | -5 | -9 | 39 | 39 | 38 | 34 | 40 | 272 | -93 | 358 | -426 |
| Net financials | 49 | 78 | 39 | 51 | -63 | -2 | -120 | 77 | 73 | 269 | -143 | 50 | -42 |
| Profit before tax | 38 | 65 | 34 | 42 | -24 | 37 | -82 | 112 | 112 | 541 | -237 | 408 | -468 |
| Tax | 10 | 16 | 8 | 12 | -3 | 10 | -0 | 10 | 27 | 120 | -8 | 49 | -9 |
| Net profit | 28 | 49 | 25 | 30 | -21 | 27 | -82 | 102 | 86 | 420 | -229 | 359 | -459 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.467 | 1.537 | 1.591 | 3.247 | 3.345 | 3.133 | 3.017 | 3.182 | 3.345 | 3.761 | 3.682 | 3.513 | 4.073 |
| Equity | 180 | 229 | 254 | 284 | 263 | 290 | 208 | 310 | 396 | 816 | 587 | 946 | 487 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.542 |
| Short-term debt | 1.288 | 1.308 | 1.336 | 2.963 | 3.082 | 2.843 | 2.809 | 2.872 | 2.949 | 2.944 | 3.094 | 2.567 | 1.044 |
| Total debt | 1.288 | 1.308 | 1.336 | 2.963 | 3.082 | 2.843 | 2.809 | 2.872 | 2.949 | 2.944 | 3.094 | 2.567 | 3.586 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Management | Management | 2007 | — | — |
PA Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KIM FELDBORG HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Feldborg Rasmussen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |