| Revenue | DKK 916K | +30% |
| EBITDA | DKK 516K | +69% |
| Net profit | DKK -528K | -34% |
| Total assets | DKK 57,6M | -4% |
| Equity | DKK -1,9M | -38% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -30 | -29 | -33 | 188 | 155 | 60 | 474 | 518 | 549 | 680 | 735 | 705 | 916 |
| Staff expenses | -35 | -56 | -53 | -57 | -207 | -218 | -218 | -375 | -600 | -600 | -700 | -400 | -400 |
| EBITDA | -65 | -85 | -86 | 130 | -52 | -158 | 256 | 143 | -51 | 80 | 35 | 305 | 516 |
| Depreciation & amort. | -0 | -0 | 59 | 118 | -88 | -180 | -225 | -226 | -291 | -374 | -374 | -374 | -374 |
| EBIT | -65 | -85 | -145 | 13 | -140 | -337 | 31 | -83 | -342 | -294 | -340 | -70 | 141 |
| Net financials | 34 | 114 | 130 | 322 | 283 | -84 | 773 | -129 | -1.578 | -493 | -388 | -324 | -670 |
| Profit before tax | -30 | 29 | -15 | 335 | 143 | -422 | 804 | -212 | -1.920 | -788 | -727 | -394 | -528 |
| Tax | -33 | -30 | -60 | -37 | -139 | -78 | -156 | -101 | 486 | -0 | -0 | -0 | -0 |
| Net profit | 2 | 59 | 45 | 372 | 282 | -343 | 960 | -110 | -2.406 | -788 | -727 | -394 | -528 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.781 | 25.989 | 25.794 | 35.276 | 35.148 | 47.321 | 47.348 | 48.179 | 65.835 | 64.502 | 60.454 | 60.072 | 57.597 |
| Equity | 2.469 | 2.331 | 1.967 | 2.340 | 2.419 | 2.076 | 3.036 | 2.926 | 520 | -267 | -995 | -1.389 | -1.917 |
| Long-term debt | 0 | 0 | 0 | 100 | 100 | 218 | 26 | 23 | 16 | 0 | 0 | 0 | 0 |
| Short-term debt | 23.312 | 23.657 | 23.800 | 32.837 | 32.630 | 45.028 | 44.285 | 45.230 | 65.299 | 64.770 | 61.449 | 61.461 | 59.515 |
| Total debt | 23.312 | 23.657 | 23.800 | 32.937 | 32.729 | 45.245 | 44.312 | 45.253 | 65.315 | 64.770 | 61.449 | 61.461 | 59.515 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK Management | Management | 2008 | — | — |
AK Founder | Founder | 2008 | — | — |
SJ Founder | Founder | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Birgit Krämer | Management | 0 companies |
| Axel Krämer | Founder | 0 companies |
| Sandra Jablonske | Founder | 0 companies |
| Sandra Krämer-Ambrusko | Board of Directors | 0 companies |