| Revenue | DKK 70K | -92% |
| EBITDA | DKK -989K | -573% |
| Net profit | DKK -849K | -781% |
| Total assets | DKK 1,1M | +10% |
| Equity | DKK -575K | -310% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.040 | 7.275 | 7.729 | 8.123 | 7.708 | 6.264 | 4.495 | 719 | 2.963 | 1.030 | 374 | 925 | 70 |
| Staff expenses | -2.344 | -1.702 | -1.728 | -1.508 | -1.810 | -1.876 | -1.760 | -1.293 | -886 | -724 | -1.042 | -1.072 | -1.059 |
| EBITDA | 142 | 1.106 | 708 | 347 | 915 | 413 | -460 | -575 | 2.076 | 751 | -668 | -147 | -989 |
| Depreciation & amort. | -85 | -105 | -145 | -140 | -140 | -45 | -45 | -45 | -45 | 223 | -0 | -0 | -0 |
| EBIT | 57 | 1.001 | 563 | 207 | 775 | 368 | -505 | -620 | 2.031 | 529 | -668 | -147 | -989 |
| Net financials | -50 | -21 | -1 | 198 | 162 | 220 | -73 | -77 | -8 | -145 | -40 | -234 | -7 |
| Profit before tax | 7 | 981 | 562 | 205 | 813 | 364 | -578 | -697 | 2.024 | 384 | -708 | -381 | -996 |
| Tax | 10 | 221 | 135 | 39 | 185 | 33 | -110 | -136 | 448 | 228 | -158 | -285 | -147 |
| Net profit | -4 | 760 | 426 | 166 | 627 | 331 | -468 | -560 | 1.576 | 155 | -550 | -96 | -849 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.255 | 8.750 | 9.350 | 4.438 | 4.116 | 5.254 | 5.272 | 5.171 | 5.513 | 2.890 | 1.985 | 1.000 | 1.103 |
| Equity | 6.629 | 7.389 | 7.815 | 1.180 | 1.807 | 1.338 | 370 | -190 | 1.385 | 920 | 370 | 274 | -575 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 626 | 1.361 | 1.535 | 3.171 | 2.179 | 3.753 | 4.736 | 5.196 | 3.963 | 1.805 | 1.450 | 726 | 1.678 |
| Total debt | 626 | 1.361 | 1.535 | 3.171 | 2.179 | 3.753 | 4.736 | 5.196 | 3.963 | 1.805 | 1.450 | 726 | 1.678 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2007 | — | — |
GP Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KIM & GRY HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Sonny Rasmussen | Management | 0 companies |
| Gry Pedersen | Management | 0 companies |