| Revenue | DKK -45K | -103% |
| EBITDA | DKK -45K | -103% |
| Net profit | DKK -45K | -104% |
| Total assets | DKK 2M | -32% |
| Equity | DKK -117K | -62% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 104 | 87 | -358 | -183 | -237 | 3.388 | 79 | 1.149 | 187 | -929 | 1.112 | 1.477 | -45 |
| Staff expenses | -374 | -382 | -125 | -2 | -0 | -0 | -12 | -1.096 | -225 | -18 | -0 | -0 | -0 |
| EBITDA | -269 | -295 | -482 | -181 | -237 | 3.388 | 67 | 53 | -38 | -911 | 1.112 | 1.477 | -45 |
| Depreciation & amort. | -82 | -74 | -42 | -48 | -48 | -46 | -42 | -75 | -82 | -24 | -24 | -24 | -22 |
| EBIT | -351 | -369 | -524 | -229 | -286 | 3.342 | 25 | -22 | -120 | -935 | 1.088 | 1.453 | -67 |
| Net financials | -282 | -237 | -218 | -153 | -156 | -109 | -57 | -38 | -227 | -82 | 124 | -25 | 10 |
| Profit before tax | -633 | -606 | -742 | -382 | -442 | 3.232 | -32 | -60 | -347 | -1.017 | 1.212 | 1.428 | -57 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -506 | 309 | -12 |
| Net profit | -633 | -606 | -742 | -382 | -442 | 3.232 | -32 | -60 | -347 | -1.017 | 1.717 | 1.120 | -45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.540 | 2.405 | 1.931 | 1.505 | 7.803 | 1.658 | 841 | 1.049 | 3.120 | 1.392 | 1.255 | 2.987 | 2.037 |
| Equity | -2.514 | -3.120 | -3.863 | -4.245 | -4.687 | -1.455 | -1.486 | -1.546 | -1.893 | -2.909 | -1.192 | -73 | -117 |
| Long-term debt | 587 | 554 | 487 | 451 | 415 | 379 | 341 | 303 | 264 | 0 | 2.394 | 2.571 | 2.144 |
| Short-term debt | 4.467 | 4.972 | 5.307 | 5.299 | 12.075 | 2.734 | 1.986 | 2.291 | 4.599 | 4.151 | 53 | 488 | 10 |
| Total debt | 5.054 | 5.525 | 5.794 | 5.750 | 12.490 | 3.112 | 2.327 | 2.594 | 4.863 | 4.151 | 2.447 | 3.059 | 2.154 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Founder | Founder | 2008 | — | — |
AM Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Aage Eriksen | Founder | 0 companies |
| Ann Mette Eriksen | Management | 0 companies |