| Revenue | DKK -384K | +161% |
| EBITDA | DKK -7,8M | -158% |
| Net profit | DKK -23,8M | -355% |
| Total assets | DKK 3,5M | -87% |
| Equity | DKK -16,7M | -335% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -70 | 325 | 27 | -3 | 1.950 | 2.228 | 2.366 | -431 | 1.464 | 2.880 | -147 | -384 |
| Staff expenses | -233 | -58 | -0 | -0 | -1.041 | -1.304 | -1.078 | -1.596 | -2.124 | -2.038 | -425 | -667 |
| EBITDA | -303 | 267 | 27 | -3 | 909 | 924 | 57 | -2.027 | -660 | 842 | 13.471 | -7.845 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -10 | -10 | -10 | -13 | -167 | -26 | -0 |
| EBIT | -303 | 267 | 27 | -3 | 909 | 914 | 48 | -2.036 | -672 | 675 | 13.444 | -7.845 |
| Net financials | -17 | -2 | -0 | -0 | -60 | -120 | 583 | 33.802 | 25.183 | -61.406 | -3.640 | -15.914 |
| Profit before tax | -320 | 265 | 27 | -4 | 849 | 794 | 631 | 31.766 | 24.511 | -60.731 | 9.804 | -23.759 |
| Tax | -0 | -0 | -0 | -0 | 140 | 184 | 12 | -0 | -0 | -464 | 464 | 47 |
| Net profit | -320 | 265 | 27 | -4 | 709 | 609 | 619 | 31.766 | 24.511 | -60.267 | 9.340 | -23.805 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 155 | 0 | 3 | 321 | 1.962 | 2.917 | 5.636 | 37.878 | 64.610 | 8.741 | 27.319 | 3.519 |
| Equity | -472 | -207 | -179 | -183 | 526 | 1.135 | 1.754 | 33.520 | 58.031 | -2.236 | 7.104 | -16.701 |
| Long-term debt | 100 | 84 | 84 | 0 | 0 | 0 | 0 | 0 | 2.551 | 2.043 | 15.334 | 16.852 |
| Short-term debt | 527 | 122 | 98 | 504 | 1.437 | 1.782 | 3.882 | 4.358 | 4.029 | 8.934 | 4.881 | 3.368 |
| Total debt | 627 | 207 | 182 | 504 | 1.437 | 1.782 | 3.882 | 4.358 | 6.580 | 10.978 | 20.215 | 20.220 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Karin Alice Nielsen | Management | 0 companies |