| Revenue | DKK 513K | +150% |
| EBITDA | DKK -919K | +9% |
| Net profit | DKK -814K | -2% |
| Total assets | DKK 354K | -32% |
| Equity | DKK -4,1M | -25% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 502 | 682 | 759 | 533 | 620 | 220 | 432 | 675 | -523 | -315 | -308 | 205 | 513 |
| Staff expenses | -416 | -514 | -735 | -529 | -538 | -88 | -344 | -629 | -440 | -707 | -1.157 | -1.213 | -1.433 |
| EBITDA | 86 | 168 | 25 | 3 | 82 | 132 | 88 | 45 | -963 | -1.021 | -1.465 | -1.008 | -919 |
| Depreciation & amort. | -68 | -37 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 18 | 131 | 25 | 3 | 82 | 132 | 88 | 45 | -963 | -1.021 | -1.465 | -1.008 | -919 |
| Net financials | 0 | -11 | -6 | -1 | -1 | -1 | -2 | -20 | -2 | -98 | -12 | -20 | -35 |
| Profit before tax | — | 120 | 19 | 3 | 81 | 130 | 86 | 25 | -965 | -1.119 | -1.477 | -1.028 | -954 |
| Tax | -0 | 30 | 3 | -0 | 19 | 32 | 18 | 10 | -212 | -225 | -319 | -228 | -140 |
| Net profit | 18 | 90 | 16 | 3 | 62 | 99 | 68 | 15 | -752 | -894 | -1.158 | -800 | -814 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 315 | 258 | 347 | 725 | 404 | 1.120 | 1.348 | 1.498 | 1.040 | 704 | 1.142 | 520 | 354 |
| Equity | -1.589 | -1.499 | -1.483 | 119 | 181 | 280 | 347 | 362 | -390 | -1.284 | -2.443 | -3.243 | -4.057 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.904 | 1.757 | 1.830 | 606 | 223 | 841 | 1.000 | 1.135 | 1.430 | 1.988 | 3.585 | 3.763 | 4.411 |
| Total debt | 1.904 | 1.757 | 1.830 | 606 | 223 | 841 | 1.000 | 1.135 | 1.430 | 1.988 | 3.585 | 3.763 | 4.411 |
| 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 |