| Revenue | DKK 863K | -45% |
| EBITDA | DKK -856K | -30% |
| Net profit | DKK -994K | -46% |
| Total assets | DKK 2,1M | -80% |
| Equity | DKK -1,2M | -551% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.884 | 1.160 | 1.218 | 1.504 | 1.671 | 1.843 | 1.401 | 1.373 | 1.305 | 1.197 | 1.408 | 1.556 | 863 |
| Staff expenses | -371 | -372 | -359 | -448 | -837 | -1.213 | -809 | -782 | -1.253 | -1.089 | -890 | -1.144 | -829 |
| EBITDA | 1.514 | 788 | 859 | 1.386 | 2.090 | 630 | 591 | 864 | 52 | -1.193 | -17 | -658 | -856 |
| Depreciation & amort. | 28 | 18 | 12 | -0 | -26 | -8 | -13 | -23 | -16 | -11 | -0 | -0 | -0 |
| EBIT | 1.486 | 770 | 846 | 1.386 | 2.064 | 622 | 578 | 841 | 36 | -1.203 | -17 | -658 | -856 |
| Net financials | -881 | -636 | -642 | -815 | -649 | -510 | -463 | -506 | -397 | -291 | 348 | -254 | -150 |
| Profit before tax | 606 | 135 | 204 | 571 | 1.415 | 112 | 115 | 335 | -361 | -1.495 | 331 | -912 | -1.005 |
| Tax | 12 | -0 | 8 | 131 | 380 | 24 | 25 | 12 | -79 | -329 | 74 | -231 | -12 |
| Net profit | 593 | 135 | 196 | 440 | 1.035 | 88 | 90 | 323 | -282 | -1.166 | 257 | -681 | -994 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.951 | 19.693 | 19.728 | 19.731 | 20.998 | 21.083 | 21.153 | 16.324 | 16.232 | 14.974 | 14.487 | 10.557 | 2.135 |
| Equity | -229 | -94 | 102 | 542 | 1.577 | 1.614 | 1.651 | 1.919 | 1.582 | 360 | 560 | -180 | -1.174 |
| Long-term debt | 15.769 | 15.455 | 14.989 | 14.406 | 14.176 | 14.720 | 17.374 | 13.056 | 12.900 | 12.624 | 12.157 | 9.521 | 2.406 |
| Short-term debt | 4.410 | 4.332 | 4.629 | 4.643 | 4.726 | 4.207 | 1.561 | 768 | 1.248 | 1.817 | 1.524 | 1.201 | 899 |
| Total debt | 20.180 | 19.787 | 19.618 | 19.050 | 18.902 | 18.927 | 18.934 | 13.823 | 14.148 | 14.441 | 13.681 | 10.722 | 3.305 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VK Management | Management | 2008 | — | — |
MK Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Viggo Krath Christensen | Management | 0 companies |
| Mogens Krath | Management | 0 companies |