| Revenue | DKK 395K | -71% |
| EBITDA | DKK -164K | -125% |
| Net profit | DKK -104K | -213% |
| Total assets | DKK 341K | -51% |
| Equity | DKK -149K | -233% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 793 | 861 | 1.036 | 846 | 353 | 764 | -59 | 142 | 228 | 652 | 207 | 196 | 1.339 | 395 |
| Staff expenses | -407 | -316 | -865 | -636 | -197 | -436 | -42 | -98 | -302 | -643 | -125 | -296 | -633 | -558 |
| EBITDA | 385 | 545 | 171 | 161 | 155 | 327 | -101 | 44 | -74 | -47 | 82 | -100 | 657 | -164 |
| Depreciation & amort. | 4 | 62 | 10 | -11 | -9 | -5 | -4 | -4 | -4 | -61 | -0 | -35 | -0 | -0 |
| EBIT | 381 | 483 | 161 | 150 | 147 | 323 | -105 | 40 | -78 | -108 | 82 | -135 | 657 | -164 |
| Net financials | 56 | 23 | 29 | 9 | 18 | -446 | 6 | 1 | -0 | -3 | 0 | -0 | -414 | 57 |
| Profit before tax | 437 | 506 | 190 | 159 | 164 | -124 | -99 | 41 | -78 | -111 | 82 | -135 | 243 | -106 |
| Tax | 114 | 131 | 50 | 46 | 38 | 78 | -24 | 13 | -17 | -24 | 18 | -30 | 151 | -2 |
| Net profit | 324 | 375 | 140 | 114 | 127 | -202 | -75 | 28 | -61 | -86 | 63 | -105 | 92 | -104 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.531 | 1.292 | 1.459 | 1.235 | 1.217 | 819 | 680 | 688 | 614 | 1.003 | 1.017 | 978 | 694 | 341 |
| Equity | 624 | 675 | 440 | 414 | 427 | 98 | 23 | 51 | -9 | -95 | -32 | -137 | -45 | -149 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 0 |
| Short-term debt | 907 | 617 | 1.020 | 821 | 790 | 721 | 657 | 635 | 623 | 1.098 | 1.049 | 1.115 | 714 | 490 |
| Total debt | 907 | 617 | 1.020 | 821 | 790 | 721 | 657 | 635 | 623 | 1.098 | 1.049 | 1.115 | 739 | 490 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KG Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
UP HOLDING 2007 ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Gunnar Bisgaard | Management | 0 companies |