| Revenue | DKK 1,5M | -33% |
| EBITDA | DKK -65K | -260% |
| Net profit | DKK -243K | -734% |
| Total assets | DKK 1,2M | -42% |
| Equity | DKK 400K | -46% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.743 | 1.598 | 1.944 | 2.173 | 2.409 | 2.723 | 3.208 | 3.184 | 3.099 | 3.260 | 3.363 | 2.298 | 1.538 |
| Staff expenses | -1.469 | -1.503 | -1.684 | -1.926 | -2.297 | -2.419 | -3.078 | -2.939 | -2.689 | -2.873 | -2.601 | -2.257 | -1.604 |
| EBITDA | 274 | 95 | 260 | 247 | 113 | 304 | 129 | 245 | 409 | 387 | 762 | 41 | -65 |
| Depreciation & amort. | -103 | -101 | -74 | -69 | -58 | -24 | -16 | -13 | -11 | -34 | -130 | -135 | -141 |
| EBIT | 171 | -6 | 186 | 178 | 54 | 280 | 114 | 232 | 398 | 353 | 633 | -94 | -207 |
| Net financials | -34 | -30 | -33 | -26 | -23 | -21 | -19 | -8 | -5 | 270 | -840 | 150 | -101 |
| Profit before tax | 137 | -35 | 154 | 152 | 31 | 259 | 95 | 224 | 394 | 623 | -207 | 56 | -308 |
| Tax | 34 | -6 | 41 | 39 | 7 | 57 | 21 | 45 | 88 | 138 | -38 | 18 | -65 |
| Net profit | 103 | -29 | 113 | 113 | 24 | 202 | 74 | 179 | 306 | 485 | -169 | 38 | -243 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.640 | 1.402 | 1.516 | 1.580 | 1.564 | 1.763 | 1.552 | 1.566 | 2.626 | 3.963 | 2.835 | 2.046 | 1.195 |
| Equity | -167 | -196 | -83 | 30 | 54 | 256 | 330 | 508 | 707 | 1.084 | 805 | 743 | 400 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.807 | 1.597 | 1.599 | 1.550 | 1.510 | 1.507 | 1.222 | 1.057 | 1.919 | 2.857 | 2.030 | 1.303 | 795 |
| Total debt | 1.807 | 1.597 | 1.599 | 1.550 | 1.510 | 1.507 | 1.222 | 1.057 | 1.919 | 2.857 | 2.030 | 1.303 | 795 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2023 | — | — |
KB Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Ken Brask Pedersen | Management | 0 companies |
| Karoline Brask Løvring | Management | 0 companies |