| Revenue | DKK 259K | -47% |
| EBITDA | DKK -177K | +37% |
| Net profit | DKK -202K | +49% |
| Total assets | DKK 727K | +44% |
| Equity | DKK -2,6M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -10 | -105 | 424 | 902 | 874 | 709 | 407 | 485 | 259 |
| Staff expenses | -0 | -0 | -0 | -228 | -788 | -878 | -556 | -754 | -765 | -435 |
| EBITDA | -10 | -10 | -105 | 196 | 114 | -4 | 153 | -348 | -280 | -177 |
| Depreciation & amort. | -0 | -0 | -0 | 16 | -27 | -27 | -30 | -8 | -8 | -8 |
| EBIT | -10 | -10 | -105 | 180 | 87 | -30 | 123 | -356 | -289 | -185 |
| Net financials | 71 | -56 | -630 | -490 | -42 | -64 | -32 | -69 | -35 | -17 |
| Profit before tax | 61 | -66 | -736 | -310 | 45 | -94 | 91 | -425 | -323 | -202 |
| Tax | -0 | -0 | -0 | -86 | 6 | -14 | 21 | -84 | 76 | -0 |
| Net profit | 61 | -66 | -736 | -223 | 40 | -81 | 70 | -341 | -399 | -202 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.510 | 722 | 0 | 550 | 502 | 478 | 616 | 647 | 506 | 727 |
| Equity | -633 | -699 | -1.435 | -1.658 | -1.619 | -1.699 | -1.629 | -1.970 | -2.369 | -2.571 |
| Long-term debt | 390 | 390 | 390 | 794 | 738 | 679 | 617 | 555 | 570 | 1.115 |
| Short-term debt | 1.753 | 1.031 | 1.045 | 1.414 | 1.382 | 1.491 | 1.620 | 2.062 | 2.305 | 2.183 |
| Total debt | 2.143 | 1.421 | 1.435 | 2.208 | 2.121 | 2.169 | 2.237 | 2.617 | 2.875 | 3.298 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Management | Management | 2007 | — | — |
KA Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ADVOKATANPARTSSELSKABET TORBEN STENIUS | Company | 50.0% | 50.0% | 2016 |
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Stenius | Management | 0 companies |
| Kevin Anton Janus Bendix | Chief Executive Officer | 0 companies |