| Revenue | DKK -38K | -101% |
| EBITDA | DKK -115K | -462% |
| Net profit | DKK -119K | -533% |
| Total assets | DKK 329K | -77% |
| Equity | DKK 289K | -29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 148 | 446 | 181 | 3.126 | 4.759 | 6.904 | 7.190 | 6.509 | 4.325 | -38 |
| Staff expenses | -81 | -377 | -2.055 | -2.740 | -5.318 | -7.000 | -6.913 | -6.219 | -4.293 | -77 |
| EBITDA | 67 | 69 | -1.874 | 386 | -558 | -96 | 276 | 290 | 32 | -115 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 67 | 69 | -1.874 | 386 | -558 | -96 | 276 | 290 | 32 | -115 |
| Net financials | 10 | 10 | 45 | -71 | -42 | 0 | -30 | -4 | -4 | -4 |
| Profit before tax | 78 | 79 | -1.829 | 315 | -601 | -96 | 247 | 286 | 27 | -119 |
| Tax | 19 | 19 | -0 | -9 | -4 | 0 | -0 | -5 | -0 | -0 |
| Net profit | 58 | 60 | -1.829 | 324 | -596 | -96 | 247 | 292 | 27 | -119 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 391 | 436 | 854 | 1.340 | 1.133 | 1.274 | 1.833 | 1.481 | 1.438 | 329 |
| Equity | 188 | 185 | -1.704 | -955 | -1.552 | 230 | 477 | 488 | 408 | 289 |
| Long-term debt | 0 | 0 | 2.190 | 1.835 | 1.877 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 203 | 251 | 368 | 459 | 807 | 1.044 | 1.357 | 993 | 1.030 | 40 |
| Total debt | 203 | 251 | 2.558 | 2.295 | 2.684 | 1.044 | 1.357 | 993 | 1.030 | 40 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Unofficial title | Unofficial title | 2022 | — | — |
MJ Founder | Founder | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KILIA ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 33.3% | 33.3% | 2007 | |
| Individual | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Sebastian Rungby | Unofficial title | 0 companies |
| Mika Jensen | Founder | 0 companies |